Valuation Starbucks Corporation

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 13/02/2026 am IST			Pre-market 06:37:22 pm
96.76 ^USD	-2.38%		95.60	-1.20%

12/02	Earnings or Else
12/02	Soft payment volume overshadows Adyen's revenue growth, shares tumble 15%	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,31,717	99,950	1,04,323	1,10,328	94,789	1,10,235	-	-
Change	-	-24.12%	4.38%	5.76%	-14.08%	16.29%	-	-
Enterprise Value (EV) ¹	1,39,715	1,12,176	1,16,171	1,22,611	1,07,644	1,20,867	1,20,946	1,20,285
Change	-	-19.71%	3.56%	5.54%	-12.21%	12.28%	0.07%	-0.55%
P/E ratio	31.6x	30.8x	25.4x	29.4x	51.2x	48.2x	33x	27x
PBR	-24.8x	-11.5x	-13x	-14.8x	-11.7x	-13.6x	-14.5x	-15.4x
PEG	-	-1.5x	1x	-3.9x	-1x	2.1x	0.7x	1.2x
Capitalization / Revenue	4.53x	3.1x	2.9x	3.05x	2.55x	2.88x	2.73x	2.6x
EV / Revenue	4.81x	3.48x	3.23x	3.39x	2.89x	3.16x	3x	2.84x
EV / EBITDA	21.5x	18.3x	16.2x	17.7x	20x	21.4x	18.1x	15.6x
EV / EBIT	26.6x	23.1x	20x	22.7x	29.2x	30.8x	24.7x	20.3x
EV / FCF	30.9x	43.9x	31.6x	37x	44.1x	42.4x	31.4x	31.6x
FCF Yield	3.23%	2.28%	3.16%	2.71%	2.27%	2.36%	3.18%	3.16%
Dividend per Share ²	2.29	2	2.16	2.32	2.45	2.499	2.61	2.755
Rate of return	2.05%	2.3%	2.37%	2.38%	2.94%	2.58%	2.7%	2.85%
EPS ²	3.54	2.83	3.58	3.31	1.63	2.008	2.935	3.584
Distribution rate	64.7%	70.7%	60.3%	70.1%	150%	124%	88.9%	76.9%
Net sales ¹	29,061	32,250	35,976	36,176	37,184	38,309	40,349	42,352
EBITDA ¹	6,501	6,136	7,164	6,921	5,376	5,641	6,664	7,716
EBIT ¹	5,262	4,855	5,801	5,409	3,692	3,921	4,906	5,926
Net income ¹	4,199	3,282	4,124	3,761	1,856	2,273	3,342	4,103
Net Debt ¹	7,998	12,226	11,848	12,282	12,855	10,632	10,711	10,050
Reference price ²	111.71	87.11	91.08	97.36	83.39	96.76	96.76	96.76
Nbr of stocks (in thousands)	11,79,100	11,47,400	11,45,400	11,33,200	11,36,700	11,39,262	-	-
Announcement Date	28/10/21	03/11/22	02/11/23	30/10/24	29/10/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STARBUCKS CORPORATION	48.18x	3.16x	21.43x	2.58%	11TCr
COMPASS GROUP PLC	19.83x	1.07x	10.66x	2.64%	4.71TCr
DARDEN RESTAURANTS, INC.	19.84x	2.01x	12.27x	2.82%	2.45TCr
MIXUE GROUP	22.38x	3.62x	15.22x	0.21%	1.88TCr
HAIDILAO INTERNATIONAL HOLDING LTD.	18.95x	1.74x	9.33x	4.86%	1.19TCr
ZENSHO HOLDINGS CO., LTD.	33.83x	1.36x	12.37x	0.76%	968.94Cr
GUMING HOLDINGS LIMITED	22.15x	4.53x	19.36x	4.3%	881.06Cr
SODEXO	12.67x	0.4x	6.2x	5.04%	802.77Cr
CAVA GROUP, INC.	121.01x	5.99x	46.46x	-.--%	737.79Cr
FOOD & LIFE COMPANIES LTD.	38.53x	2.43x	14.17x	0.4%	702.5Cr
Average	35.74x	2.63x	16.75x	2.36%	2.54TCr
Weighted average by Cap.	36.16x	2.58x	17.14x	2.48%