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 1,17,435 - -
Change - -24.12% 4.38% 5.76% -14.08% 23.89% - -
Enterprise Value (EV) 1 1,39,715 1,12,176 1,16,171 1,22,611 1,07,644 1,28,933 1,29,230 1,29,319
Change - -19.71% 3.56% 5.54% -12.21% 19.78% 0.23% 0.07%
P/E Ratio 31.6x 30.8x 25.4x 29.4x 51.2x 51x 34.6x 29x
PBR -24.8x -11.5x -13x -14.8x -11.7x -13.8x -14x -15.4x
PEG - -1.5x 1x -3.9x -1x 2.1x 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 3.43x 3.37x 3.18x
EV / EBITDA 21.5x 18.3x 16.2x 17.7x 20x 22.9x 19.9x 17.3x
EV / EBIT 26.6x 23.1x 20x 22.7x 29.2x 32.3x 26.3x 22x
EV / FCF 30.9x 43.9x 31.6x 37x 44.1x 45.4x 36.3x 31.5x
FCF Yield 3.23% 2.28% 3.16% 2.71% 2.27% 2.2% 2.75% 3.17%
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% 2.54% 2.62%
EPS 2 3.54 2.83 3.58 3.31 1.63 2.019 2.977 3.559
Distribution rate 64.7% 70.7% 60.3% 70.1% 150% 125% 87.8% 75.8%
Net sales 1 29,061 32,250 35,976 36,176 37,184 37,615 38,326 40,612
EBITDA 1 6,501 6,136 7,164 6,921 5,376 5,624 6,509 7,489
EBIT 1 5,262 4,855 5,801 5,409 3,692 3,993 4,914 5,884
Net income 1 4,199 3,282 4,124 3,761 1,856 2,294 3,376 4,021
Net Debt 1 7,998 12,226 11,848 12,282 12,855 11,498 11,795 11,884
Reference price 2 111.71 87.11 91.08 97.36 83.39 103.04 103.04 103.04
Nbr of stocks (in thousands) 11,79,100 11,47,400 11,45,400 11,33,200 11,36,700 11,39,700 - -
Announcement Date 28/10/21 03/11/22 02/11/23 30/10/24 29/10/25 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
51.03x3.43x22.92x2.44% 12TCr
25.84x1.29x12.73x2.14% 5.81TCr
20.07x1.98x12.11x2.83% 2.42TCr
14.31x2.1x9.36x2.92% 1.34TCr
163.47x6.86x53.57x-.--% 1.06TCr
13.16x1.17x6.6x6.68% 893.45Cr
24.91x0.44x7.99x3.46% 851.04Cr
28.14x1.17x10.93x0.91% 774.25Cr
35.98x2.46x13.92x0.4% 708.3Cr
14.21x2.58x10.27x3.31% 690.76Cr
Average 39.11x 2.35x 16.04x 2.51% 2.63TCr
Weighted average by Cap. 41.09x 2.60x 18.25x 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

  1. Stock Market
  2. Stocks
  3. SBUX Stock
  4. Valuation Starbucks Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!