|
Real-time Estimate
Cboe BZX
12:02:22 11/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 99.56 USD | -0.48% |
|
-5.88% | +18.28% |
| 12:01pm | Abu Dhabi's Mubadala to invest $1 billion in China's Luckin Coffee | RE |
| 09/09 | Starbucks CEO Niccol brought back customers, investors want margins next | RE |
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 | 1,14,026 | - | - |
| Change | - | -24.12% | 4.38% | 5.76% | -14.08% | 20.29% | - | - |
| Enterprise Value (EV) 1 | 1,39,715 | 1,12,176 | 1,16,171 | 1,22,611 | 1,07,644 | 1,34,567 | 1,34,158 | 1,33,398 |
| Change | - | -19.71% | 3.56% | 5.54% | -12.21% | 25.01% | -0.3% | -0.57% |
| P/E | 31.6x | 30.8x | 25.4x | 29.4x | 51.2x | 43.8x | 32.1x | 26.9x |
| PBR | -24.8x | -11.5x | -13x | -14.8x | -11.7x | -15.2x | -15.6x | -17.6x |
| PEG | - | -1.5x | 1x | -3.9x | -1x | 1.1x | 0.9x | 1.4x |
| Capitalization / Revenue | 4.53x | 3.1x | 2.9x | 3.05x | 2.55x | 3x | 2.95x | 2.81x |
| EV / Revenue | 4.81x | 3.48x | 3.23x | 3.39x | 2.89x | 3.54x | 3.47x | 3.28x |
| EV / EBITDA | 21.5x | 18.3x | 16.2x | 17.7x | 20x | 23.1x | 20.2x | 17.8x |
| EV / EBIT | 26.6x | 23.1x | 20x | 22.7x | 29.2x | 31.3x | 26.3x | 22.4x |
| EV / FCF | 30.9x | 43.9x | 31.6x | 37x | 44.1x | 41.7x | 34.2x | 32.5x |
| FCF Yield | 3.23% | 2.28% | 3.16% | 2.71% | 2.27% | 2.4% | 2.92% | 3.08% |
| Dividend per Share 2 | 2.29 | 2 | 2.16 | 2.32 | 2.45 | 2.516 | 2.61 | 2.708 |
| Rate of return | 2.05% | 2.3% | 2.37% | 2.38% | 2.94% | 2.52% | 2.61% | 2.71% |
| EPS 2 | 3.54 | 2.83 | 3.58 | 3.31 | 1.63 | 2.286 | 3.115 | 3.723 |
| Distribution rate | 64.7% | 70.7% | 60.3% | 70.1% | 150% | 110% | 83.8% | 72.7% |
| Net sales 1 | 29,061 | 32,250 | 35,976 | 36,176 | 37,184 | 37,990 | 38,644 | 40,639 |
| EBITDA 1 | 6,501 | 6,136 | 7,164 | 6,921 | 5,376 | 5,838 | 6,656 | 7,502 |
| EBIT 1 | 5,262 | 4,855 | 5,801 | 5,409 | 3,692 | 4,298 | 5,103 | 5,954 |
| Net income 1 | 4,199 | 3,282 | 4,124 | 3,761 | 1,856 | 2,667 | 3,536 | 4,189 |
| Net Debt 1 | 7,998 | 12,226 | 11,848 | 12,282 | 12,855 | 20,541 | 20,133 | 19,373 |
| Reference price 2 | 111.71 | 87.11 | 91.08 | 97.36 | 83.39 | 100.04 | 100.04 | 100.04 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.76x | 3.54x | 23.05x | 2.52% | 11TCr | |
| 23.07x | 1.17x | 11.53x | 2.42% | 5.19TCr | |
| 18.6x | 1.89x | 11.4x | 3.1% | 2.38TCr | |
| 33.05x | 1.44x | 12.07x | 0.72% | 1.2TCr | |
| 32.36x | 0.48x | 9.07x | 2.89% | 968.6Cr | |
| 12.96x | 1.57x | 7.71x | 2.16% | 968.18Cr | |
| 38.43x | 2.67x | 14.72x | 0.38% | 816.43Cr | |
| 11.71x | 0.94x | 5.74x | 7.69% | 734.96Cr | |
| 15.06x | 2.66x | 10.39x | 3.09% | 727.84Cr | |
| 103.5x | 4.17x | 32.88x | -.--% | 660.07Cr | |
| Average | 33.25x | 2.05x | 13.86x | 2.5% | 2.5TCr | |
| Weighted average by Cap. | 34.56x | 2.48x | 17.01x | 2.5% |
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
