Company Valuation: Starbucks Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 131,717 99,950 104,323 110,328 94,789 110,184 - -
Change - -24.12% 4.38% 5.76% -14.08% 16.24% - -
Enterprise Value (EV) 1 139,715 112,176 116,171 122,611 107,644 130,726 130,317 129,557
Change - -19.71% 3.56% 5.54% -12.21% 21.44% -0.31% -0.58%
P/E 31.6x 30.8x 25.4x 29.4x 51.2x 42.3x 31x 26x
PBR -24.8x -11.5x -13x -14.8x -11.7x -14.6x -15x -17x
PEG - -1.5x 1x -3.9x -1x 1.1x 0.9x 1.3x
Capitalization / Revenue 4.53x 3.1x 2.9x 3.05x 2.55x 2.9x 2.85x 2.71x
EV / Revenue 4.81x 3.48x 3.23x 3.39x 2.89x 3.44x 3.37x 3.19x
EV / EBITDA 21.5x 18.3x 16.2x 17.7x 20x 22.4x 19.6x 17.3x
EV / EBIT 26.6x 23.1x 20x 22.7x 29.2x 30.4x 25.5x 21.8x
EV / FCF 30.9x 43.9x 31.6x 37x 44.1x 40.5x 33.2x 31.6x
FCF Yield 3.23% 2.28% 3.16% 2.71% 2.27% 2.47% 3.01% 3.17%
Dividend per Share 2 2.29 2 2.16 2.32 2.45 2.516 2.61 2.708
Rate of return 2.05% 2.3% 2.37% 2.38% 2.94% 2.6% 2.7% 2.8%
EPS 2 3.54 2.83 3.58 3.31 1.63 2.286 3.115 3.723
Distribution rate 64.7% 70.7% 60.3% 70.1% 150% 110% 83.8% 72.7%
Net sales 1 29,061 32,250 35,976 36,176 37,184 37,992 38,654 40,655
EBITDA 1 6,501 6,136 7,164 6,921 5,376 5,841 6,658 7,494
EBIT 1 5,262 4,855 5,801 5,409 3,692 4,303 5,105 5,956
Net income 1 4,199 3,282 4,124 3,761 1,856 2,667 3,536 4,189
Net Debt 1 7,998 12,226 11,848 12,282 12,855 20,541 20,133 19,373
Reference price 2 111.71 87.11 91.08 97.36 83.39 96.67 96.67 96.67
Nbr of stocks (in thousands) 1,179,100 1,147,400 1,145,400 1,133,200 1,136,700 1,139,800 - -
Announcement Date 28/10/21 03/11/22 02/11/23 30/10/24 29/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
42.28x3.44x22.38x2.6% 110B
23.52x1.19x11.72x2.37% 52.88B
18.35x1.87x11.26x3.14% 23.47B
29.11x1.32x11.07x0.8% 10.44B
33.96x0.49x9.15x2.84% 9.72B
12.34x1.49x7.32x2.45% 9.23B
33.22x2.36x13.02x0.44% 6.95B
10.74x0.86x5.32x8.4% 6.75B
13.64x2.44x9.6x3.43% 6.6B
Average 24.13x 1.72x 11.20x 2.94% 26.25B
Weighted average by Cap. 31.64x 2.36x 16.14x 2.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SBUX Stock
  4. SBUX * Stock
  5. Valuation Starbucks Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!