|
Real-time Estimate
Cboe BZX
01:20:27 30/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 105.40 USD | +2.14% |
|
+2.96% | +24.60% |
| 07:04pm | Not All AI Billions Are Equal |  |
| 05:22pm | Stocks Down Pre-Bell Ahead of Key Inflation Report, Amazon Earnings | 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 | 1,17,627 | - | - |
| Change | - | -24.12% | 4.38% | 5.76% | -14.08% | 24.09% | - | - |
| Enterprise Value (EV) 1 | 1,39,715 | 1,12,176 | 1,16,171 | 1,22,611 | 1,07,644 | 1,37,192 | 1,35,578 | 1,35,154 |
| Change | - | -19.71% | 3.56% | 5.54% | -12.21% | 27.45% | -1.18% | -0.31% |
| P/E | 31.6x | 30.8x | 25.4x | 29.4x | 51.2x | 46.1x | 33x | 27.7x |
| PBR | -24.8x | -11.5x | -13x | -14.8x | -11.7x | -15.9x | -16.8x | -20.3x |
| PEG | - | -1.5x | 1x | -3.9x | -1x | 1.2x | 0.8x | 1.4x |
| Capitalization / Revenue | 4.53x | 3.1x | 2.9x | 3.05x | 2.55x | 3.09x | 3.05x | 2.91x |
| EV / Revenue | 4.81x | 3.48x | 3.23x | 3.39x | 2.89x | 3.61x | 3.52x | 3.35x |
| EV / EBITDA | 21.5x | 18.3x | 16.2x | 17.7x | 20x | 23.4x | 20.4x | 18.1x |
| EV / EBIT | 26.6x | 23.1x | 20x | 22.7x | 29.2x | 31.8x | 26.6x | 22.8x |
| EV / FCF | 30.9x | 43.9x | 31.6x | 37x | 44.1x | 40.8x | 33.4x | 32.1x |
| FCF Yield | 3.23% | 2.28% | 3.16% | 2.71% | 2.27% | 2.45% | 3% | 3.12% |
| Dividend per Share 2 | 2.29 | 2 | 2.16 | 2.32 | 2.45 | 2.517 | 2.587 | 2.697 |
| Rate of return | 2.05% | 2.3% | 2.37% | 2.38% | 2.94% | 2.44% | 2.51% | 2.61% |
| EPS 2 | 3.54 | 2.83 | 3.58 | 3.31 | 1.63 | 2.239 | 3.13 | 3.729 |
| Distribution rate | 64.7% | 70.7% | 60.3% | 70.1% | 150% | 112% | 82.6% | 72.3% |
| Net sales 1 | 29,061 | 32,250 | 35,976 | 36,176 | 37,184 | 38,007 | 38,516 | 40,355 |
| EBITDA 1 | 6,501 | 6,136 | 7,164 | 6,921 | 5,376 | 5,868 | 6,630 | 7,450 |
| EBIT 1 | 5,262 | 4,855 | 5,801 | 5,409 | 3,692 | 4,316 | 5,092 | 5,917 |
| Net income 1 | 4,199 | 3,282 | 4,124 | 3,761 | 1,856 | 2,613 | 3,555 | 4,195 |
| Net Debt 1 | 7,998 | 12,226 | 11,848 | 12,282 | 12,855 | 19,565 | 17,951 | 17,527 |
| Reference price 2 | 111.71 | 87.11 | 91.08 | 97.36 | 83.39 | 103.20 | 103.20 | 103.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 46.1x | 3.61x | 23.38x | 2.44% | 12TCr | |
| 19.57x | 7.7x | 13.93x | 2.99% | 18TCr | |
| 25.17x | 1.27x | 12.49x | 2.2% | 5.69TCr | |
| 16.82x | 5.9x | 17.52x | 2% | 4.1TCr | |
| 25.54x | 3.19x | 18.1x | -.--% | 3.64TCr | |
| 16.69x | 3.85x | 11.99x | 3.46% | 2.6TCr | |
| 19.26x | 1.96x | 11.86x | 3% | 2.45TCr | |
| 15.12x | 1.08x | 7.12x | 2.67% | 1.51TCr | |
| 30.73x | 0.96x | 12.37x | 0.85% | 1.46TCr | |
| 33.12x | 1.46x | 12.28x | 0.71% | 1.17TCr | |
| Average | 24.81x | 3.10x | 14.10x | 2.03% | 5.21TCr | |
| Weighted average by Cap. | 26.70x | 4.64x | 16.01x | 2.4% |
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
