Company Valuation: Starbucks Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 99,123 1,32,260 99,330 1,04,541 1,10,328 1,27,849 - -
Change - 33.43% -24.9% 5.25% 5.54% 15.88% - -
Enterprise Value (EV) 1 1,10,839 1,40,258 1,11,556 1,16,389 1,22,611 1,40,452 1,41,036 1,42,204
Change - 26.54% -20.46% 4.33% 5.35% 14.55% 0.42% 0.83%
P/E ratio 107x 31.7x 30.6x 25.5x 29.4x 37.9x 30.4x 25.2x
PBR -12.7x -24.9x -11.4x -13x -14.8x -18.3x -18.6x -16.8x
PEG - 0x -1.5x 1x -3.9x -3.7x 1.2x 1.2x
Capitalization / Revenue 4.21x 4.55x 3.08x 2.91x 3.05x 3.42x 3.19x 2.92x
EV / Revenue 4.71x 4.83x 3.46x 3.24x 3.39x 3.75x 3.52x 3.25x
EV / EBITDA 33.1x 21.6x 18.2x 16.2x 17.7x 21.6x 18.5x 16.1x
EV / EBIT 52x 26.7x 23x 20.1x 22.7x 29x 23.8x 20.4x
EV / FCF 971x 31x 43.6x 31.7x 37x 39.6x 34.8x 30.2x
FCF Yield 0.1% 3.22% 2.29% 3.16% 2.71% 2.52% 2.87% 3.31%
Dividend per Share 2 1.23 2.29 2 2.16 2.32 2.472 2.662 2.915
Rate of return 1.45% 2.04% 2.31% 2.37% 2.38% 2.2% 2.36% 2.59%
EPS 2 0.79 3.54 2.83 3.58 3.31 2.969 3.703 4.463
Distribution rate 156% 64.7% 70.7% 60.3% 70.1% 83.3% 71.9% 65.3%
Net sales 1 23,518 29,061 32,250 35,976 36,176 37,428 40,025 43,786
EBITDA 1 3,351 6,501 6,136 7,164 6,921 6,517 7,636 8,831
EBIT 1 2,133 5,262 4,855 5,801 5,409 4,838 5,914 6,987
Net income 1 928.3 4,199 3,282 4,124 3,761 3,356 4,149 4,924
Net Debt 1 11,716 7,998 12,226 11,848 12,282 12,603 13,187 14,355
Reference price 2 84.80 112.17 86.57 91.27 97.36 112.55 112.55 112.55
Nbr of stocks (in thousands) 11,68,900 11,79,100 11,47,400 11,45,400 11,33,200 11,35,931 - -
Announcement Date 29/10/20 28/10/21 03/11/22 02/11/23 30/10/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
37.91x3.75x21.55x2.2% 13TCr
28.24x1.47x14.63x1.84% 6.07TCr
20.5x2.02x12.41x2.96% 2.24TCr
258.51x15.25x117.45x-.--% 1.5TCr
18.08x1.67x8.62x4.51% 1.14TCr
14.34x0.54x7.86x3.88% 1.11TCr
25.42x1.24x11.62x0.93% 801.22Cr
158.21x5.58x27.86x0.24% 507.99Cr
28.54x1.11x8.35x1.16% 502.41Cr
46.51x1.65x9.18x0.67% 389.88Cr
Average 63.63x 3.43x 23.95x percentage-no-prefix 2.71TCr
Weighted average by Cap. 46.58x 3.39x 22.86x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. SBUX Stock
  4. Valuation Starbucks Corporation