|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 105.58 USD | +0.40% |
|
+0.31% | +25.38% |
| 06/08 | Protein coffee brand Javvy explores sale, sources say | RE |
| 06/08 | 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 | 1,31,717 | 99,950 | 1,04,323 | 1,10,328 | 94,789 | 1,20,340 | - | - |
| Change | - | -24.12% | 4.38% | 5.76% | -14.08% | 26.96% | - | - |
| Enterprise Value (EV) 1 | 1,39,715 | 1,12,176 | 1,16,171 | 1,22,611 | 1,07,644 | 1,39,160 | 1,37,388 | 1,38,173 |
| Change | - | -19.71% | 3.56% | 5.54% | -12.21% | 29.28% | -1.27% | 0.57% |
| P/E | 31.6x | 30.8x | 25.4x | 29.4x | 51.2x | 46x | 34.2x | 28.6x |
| PBR | -24.8x | -11.5x | -13x | -14.8x | -11.7x | -16x | -16.4x | -18.6x |
| PEG | - | -1.5x | 1x | -3.9x | -1x | 1.1x | 1x | 1.4x |
| Capitalization / Revenue | 4.53x | 3.1x | 2.9x | 3.05x | 2.55x | 3.17x | 3.11x | 2.96x |
| EV / Revenue | 4.81x | 3.48x | 3.23x | 3.39x | 2.89x | 3.66x | 3.56x | 3.4x |
| EV / EBITDA | 21.5x | 18.3x | 16.2x | 17.7x | 20x | 23.9x | 20.7x | 18.5x |
| EV / EBIT | 26.6x | 23.1x | 20x | 22.7x | 29.2x | 32.4x | 27.3x | 23.5x |
| EV / FCF | 30.9x | 43.9x | 31.6x | 37x | 44.1x | 43.6x | 35.8x | 35.4x |
| FCF Yield | 3.23% | 2.28% | 3.16% | 2.71% | 2.27% | 2.3% | 2.8% | 2.82% |
| 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% | 2.39% | 2.47% | 2.55% |
| 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 | 105.58 | 105.58 | 105.58 |
| Nbr of stocks (in thousands) | 11,79,100 | 11,47,400 | 11,45,400 | 11,33,200 | 11,36,700 | 11,39,800 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 45.97x | 3.66x | 23.93x | 2.39% | 12TCr | |
| 24.33x | 1.23x | 12.07x | 2.29% | 5.47TCr | |
| 18.99x | 1.94x | 11.67x | 3.03% | 2.44TCr | |
| 11.83x | 1.68x | 7.55x | 0.87% | 1.11TCr | |
| 33.95x | 1.28x | 11.64x | 0.78% | 1.04TCr | |
| 32.36x | 0.48x | 9.07x | 2.89% | 963.56Cr | |
| 41.12x | 2.75x | 15.36x | 0.37% | 817.24Cr | |
| 12.11x | 1.04x | 6.02x | 7.17% | 804.27Cr | |
| 113.51x | 4.64x | 36.48x | -.--% | 726.65Cr | |
| 14.62x | 2.6x | 10.37x | 3.14% | 695.99Cr | |
| Average | 34.88x | 2.13x | 14.42x | 2.29% | 2.61TCr | |
| Weighted average by Cap. | 36.33x | 2.58x | 17.73x | 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
