|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 103.25 USD | +0.04% |
|
-2.12% | +22.61% |
| 07-24 | Starbucks' Turnaround Strategy Could Drive US Comparable Sale Upside, UBS Says | MT |
| 07-24 | Starbucks Sales Momentum Likely Continued in Fiscal Q3, UBS Says | 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 | 117,674 | - | - |
| Change | - | -24.12% | 4.38% | 5.76% | -14.08% | 24.14% | - | - |
| Enterprise Value (EV) 1 | 139,715 | 112,176 | 116,171 | 122,611 | 107,644 | 140,279 | 140,105 | 139,488 |
| Change | - | -19.71% | 3.56% | 5.54% | -12.21% | 30.32% | -0.12% | -0.44% |
| P/E | 31.6x | 30.8x | 25.4x | 29.4x | 51.2x | 52.2x | 34.7x | 29.1x |
| PBR | -24.8x | -11.5x | -13x | -14.8x | -11.7x | -14x | -14.7x | -16.9x |
| PEG | - | -1.5x | 1x | -3.9x | -1x | 2.4x | 0.7x | 1.5x |
| Capitalization / Revenue | 4.53x | 3.1x | 2.9x | 3.05x | 2.55x | 3.12x | 3.06x | 2.89x |
| EV / Revenue | 4.81x | 3.48x | 3.23x | 3.39x | 2.89x | 3.72x | 3.65x | 3.43x |
| EV / EBITDA | 21.5x | 18.3x | 16.2x | 17.7x | 20x | 24.9x | 21.6x | 18.7x |
| EV / EBIT | 26.6x | 23.1x | 20x | 22.7x | 29.2x | 35.1x | 28.5x | 23.7x |
| EV / FCF | 30.9x | 43.9x | 31.6x | 37x | 44.1x | 35.8x | 39.3x | 34.8x |
| FCF Yield | 3.23% | 2.28% | 3.16% | 2.71% | 2.27% | 2.79% | 2.55% | 2.87% |
| Dividend per Share 2 | 2.29 | 2 | 2.16 | 2.32 | 2.45 | 2.519 | 2.615 | 2.698 |
| Rate of return | 2.05% | 2.3% | 2.37% | 2.38% | 2.94% | 2.44% | 2.53% | 2.61% |
| EPS 2 | 3.54 | 2.83 | 3.58 | 3.31 | 1.63 | 1.977 | 2.974 | 3.552 |
| Distribution rate | 64.7% | 70.7% | 60.3% | 70.1% | 150% | 127% | 87.9% | 76% |
| Net sales 1 | 29,061 | 32,250 | 35,976 | 36,176 | 37,184 | 37,748 | 38,409 | 40,672 |
| EBITDA 1 | 6,501 | 6,136 | 7,164 | 6,921 | 5,376 | 5,623 | 6,501 | 7,467 |
| EBIT 1 | 5,262 | 4,855 | 5,801 | 5,409 | 3,692 | 4,002 | 4,919 | 5,885 |
| Net income 1 | 4,199 | 3,282 | 4,124 | 3,761 | 1,856 | 2,286 | 3,374 | 4,015 |
| Net Debt 1 | 7,998 | 12,226 | 11,848 | 12,282 | 12,855 | 22,605 | 22,431 | 21,814 |
| Reference price 2 | 111.71 | 87.11 | 91.08 | 97.36 | 83.39 | 103.25 | 103.25 | 103.25 |
| Nbr of stocks (in thousands) | 1,179,100 | 1,147,400 | 1,145,400 | 1,133,200 | 1,136,700 | 1,139,700 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 52.21x | 3.72x | 24.95x | 2.44% | 118B | |
| 22.89x | 1.16x | 11.44x | 2.41% | 51.5B | |
| 18.63x | 1.85x | 11.33x | 3.05% | 22.48B | |
| 10.87x | 1.51x | 6.8x | 0.95% | 10.15B | |
| 31.86x | 0.47x | 8.81x | 2.96% | 9.22B | |
| 28.64x | 1.11x | 10.26x | 0.9% | 8.72B | |
| 11.99x | 1.04x | 5.97x | 7.28% | 8B | |
| 38.28x | 2.62x | 14.72x | 0.38% | 7.53B | |
| 111.92x | 4.6x | 35.95x | -.--% | 7.22B | |
| 13.59x | 2.43x | 9.68x | 3.42% | 6.53B | |
| Average | 34.09x | 2.05x | 13.99x | 2.38% | 24.9B | |
| Weighted average by Cap. | 38.86x | 2.59x | 18.07x | 2.44% |
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
