|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 104.65 USD | -0.88% |
|
+1.24% | +24.27% |
| 08-06 | Protein coffee brand Javvy explores sale, sources say | RE |
| 08-06 | CICC Adjusts Price Target on Starbucks to $110 From $95, Maintains Outperform Rating | MT |
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 | 119,280 | - | - |
| Change | - | -24.12% | 4.38% | 5.76% | -14.08% | 25.84% | - | - |
| Enterprise Value (EV) 1 | 139,715 | 112,176 | 116,171 | 122,611 | 107,644 | 138,100 | 136,328 | 137,113 |
| Change | - | -19.71% | 3.56% | 5.54% | -12.21% | 28.29% | -1.28% | 0.58% |
| P/E | 31.6x | 30.8x | 25.4x | 29.4x | 51.2x | 45.6x | 33.9x | 28.3x |
| PBR | -24.8x | -11.5x | -13x | -14.8x | -11.7x | -15.9x | -16.3x | -18.4x |
| PEG | - | -1.5x | 1x | -3.9x | -1x | 1.1x | 1x | 1.4x |
| Capitalization / Revenue | 4.53x | 3.1x | 2.9x | 3.05x | 2.55x | 3.14x | 3.09x | 2.94x |
| EV / Revenue | 4.81x | 3.48x | 3.23x | 3.39x | 2.89x | 3.64x | 3.53x | 3.37x |
| EV / EBITDA | 21.5x | 18.3x | 16.2x | 17.7x | 20x | 23.7x | 20.6x | 18.3x |
| EV / EBIT | 26.6x | 23.1x | 20x | 22.7x | 29.2x | 32.1x | 27x | 23.3x |
| EV / FCF | 30.9x | 43.9x | 31.6x | 37x | 44.1x | 43.2x | 35.5x | 35.1x |
| FCF Yield | 3.23% | 2.28% | 3.16% | 2.71% | 2.27% | 2.31% | 2.82% | 2.85% |
| Dividend per Share 2 | 2.29 | 2 | 2.16 | 2.32 | 2.45 | 2.519 | 2.612 | 2.694 |
| Rate of return | 2.05% | 2.3% | 2.37% | 2.38% | 2.94% | 2.41% | 2.5% | 2.57% |
| EPS 2 | 3.54 | 2.83 | 3.58 | 3.31 | 1.63 | 2.297 | 3.088 | 3.698 |
| Distribution rate | 64.7% | 70.7% | 60.3% | 70.1% | 150% | 110% | 84.6% | 72.8% |
| Net sales 1 | 29,061 | 32,250 | 35,976 | 36,176 | 37,184 | 37,983 | 38,640 | 40,627 |
| EBITDA 1 | 6,501 | 6,136 | 7,164 | 6,921 | 5,376 | 5,816 | 6,623 | 7,489 |
| EBIT 1 | 5,262 | 4,855 | 5,801 | 5,409 | 3,692 | 4,296 | 5,040 | 5,892 |
| Net income 1 | 4,199 | 3,282 | 4,124 | 3,761 | 1,856 | 2,697 | 3,503 | 4,151 |
| Net Debt 1 | 7,998 | 12,226 | 11,848 | 12,282 | 12,855 | 18,820 | 17,048 | 17,833 |
| Reference price 2 | 111.71 | 87.11 | 91.08 | 97.36 | 83.39 | 104.65 | 104.65 | 104.65 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 45.57x | 3.64x | 23.75x | 2.41% | 119B | |
| 24.27x | 1.23x | 12.05x | 2.3% | 54.61B | |
| 19.36x | 1.97x | 11.88x | 2.97% | 24.87B | |
| 37.58x | 1.41x | 12.8x | 0.71% | 11.42B | |
| 12.15x | 1.73x | 7.8x | 0.85% | 11.37B | |
| 32.02x | 0.48x | 9x | 2.92% | 9.53B | |
| 42.53x | 2.84x | 15.89x | 0.35% | 8.48B | |
| 12.27x | 1.06x | 6.11x | 7.07% | 8.16B | |
| 111.99x | 4.58x | 35.97x | -.--% | 7.17B | |
| 14.67x | 2.66x | 10.64x | 3.15% | 7.04B | |
| Average | 35.24x | 2.16x | 14.59x | 2.27% | 26.19B | |
| Weighted average by Cap. | 36.20x | 2.57x | 17.65x | 2.35% |
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
- Stock Market
- Stocks
- SBUX Stock
- Valuation Starbucks Corporation
Select your edition
All financial news and data tailored to specific country editions
