Valuation Starbucks Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:53:48 01/10/26 am AEST			5-day change	1st Jan Change
84.26 ^EUR	+0.20%		+1.67%	+15.41%

12:25am	Shareholder groups press Starbucks to restore labor committee, cite lack of union contract	RE
10:21pm	DFI Retail to Acquire Maxim's Starbucks-licensed Business in Asia for $340 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	131,717	99,950	104,323	110,328	94,789	108,771	-	-
Change	-	-24.12%	4.38%	5.76%	-14.08%	14.75%	-	-
Enterprise Value (EV) ¹	139,715	112,176	116,171	122,611	107,644	129,313	128,904	128,144
Change	-	-19.71%	3.56%	5.54%	-12.21%	20.13%	-0.32%	-0.59%
P/E	31.6x	30.8x	25.4x	29.4x	51.2x	41.7x	30.6x	25.6x
PBR	-24.8x	-11.5x	-13x	-14.8x	-11.7x	-14.5x	-14.9x	-16.8x
PEG	-	-1.5x	1x	-3.9x	-1x	1x	0.8x	1.3x
Capitalization / Revenue	4.53x	3.1x	2.9x	3.05x	2.55x	2.86x	2.82x	2.68x
EV / Revenue	4.81x	3.48x	3.23x	3.39x	2.89x	3.4x	3.34x	3.16x
EV / EBITDA	21.5x	18.3x	16.2x	17.7x	20x	22.1x	19.4x	17.2x
EV / EBIT	26.6x	23.1x	20x	22.7x	29.2x	30.1x	25.4x	21.6x
EV / FCF	30.9x	43.9x	31.6x	37x	44.1x	39.7x	32.9x	31.2x
FCF Yield	3.23%	2.28%	3.16%	2.71%	2.27%	2.52%	3.04%	3.2%
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%	2.64%	2.74%	2.84%
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	37,987	38,585	40,557
EBITDA ¹	6,501	6,136	7,164	6,921	5,376	5,839	6,635	7,459
EBIT ¹	5,262	4,855	5,801	5,409	3,692	4,299	5,082	5,924
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	95.43	95.43	95.43
Nbr of stocks (in thousands)	1,179,100	1,147,400	1,145,400	1,133,200	1,136,700	1,139,800	-	-
Announcement Date	28/10/21	3/11/22	2/11/23	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MCDONALD'S CORPORATION	18.29x	7.28x	13.16x	3.2%	166B
STARBUCKS CORPORATION	41.74x	3.4x	22.15x	2.64%	109B
COMPASS GROUP PLC	22.28x	1.14x	11.17x	2.5%	50.07B
CHIPOTLE MEXICAN GRILL, INC.	28.29x	3.5x	19.81x	-.--%	40.34B
YUM! BRANDS, INC.	15.7x	5.44x	16.26x	2.19%	37.59B
RESTAURANT BRANDS INTERNATIONAL INC.	15.96x	3.76x	11.7x	3.61%	24.93B
DARDEN RESTAURANTS, INC.	17.37x	1.79x	10.8x	3.32%	22.15B
ARAMARK	30.13x	0.94x	12.23x	0.87%	14.35B
YUM CHINA HOLDINGS, INC.	13.81x	0.99x	6.46x	2.91%	13.89B
Average	22.62x	3.14x	13.75x	2.36%	53.07B
Weighted average by Cap.	24.75x	4.48x	15.40x	2.6%