|
Market Closed -
Nasdaq
07:00:00 16/10/26 am AEDT
|
Pre-market 10:43:48 pm | |||
| 96.88 USD | +3.89% |
|
97.00 | +0.13% |
| 16/10 | Global tech rout loses steam | RE |
| 16/10 | TRADING DAY-Global tech rout loses steam | 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 | 131,717 | 99,950 | 104,323 | 110,328 | 94,789 | 110,424 | - | - |
| Change | - | -24.12% | 4.38% | 5.76% | -14.08% | 16.49% | - | - |
| Enterprise Value (EV) 1 | 139,715 | 112,176 | 116,171 | 122,611 | 107,644 | 129,989 | 128,375 | 127,951 |
| Change | - | -19.71% | 3.56% | 5.54% | -12.21% | 20.76% | -1.24% | -0.33% |
| P/E | 31.6x | 30.8x | 25.4x | 29.4x | 51.2x | 42.9x | 30.9x | 25.8x |
| PBR | -24.8x | -11.5x | -13x | -14.8x | -11.7x | -14.8x | -15.3x | -17.5x |
| PEG | - | -1.5x | 1x | -3.9x | -1x | 1.1x | 0.8x | 1.3x |
| Capitalization / Revenue | 4.53x | 3.1x | 2.9x | 3.05x | 2.55x | 2.91x | 2.86x | 2.73x |
| EV / Revenue | 4.81x | 3.48x | 3.23x | 3.39x | 2.89x | 3.42x | 3.33x | 3.17x |
| EV / EBITDA | 21.5x | 18.3x | 16.2x | 17.7x | 20x | 22.2x | 19.3x | 17.1x |
| EV / EBIT | 26.6x | 23.1x | 20x | 22.7x | 29.2x | 30.1x | 25.2x | 21.6x |
| EV / FCF | 30.9x | 43.9x | 31.6x | 37x | 44.1x | 38.7x | 31.6x | 30.4x |
| FCF Yield | 3.23% | 2.28% | 3.16% | 2.71% | 2.27% | 2.58% | 3.17% | 3.29% |
| Dividend per Share 2 | 2.29 | 2 | 2.16 | 2.32 | 2.45 | 2.518 | 2.527 | 2.697 |
| Rate of return | 2.05% | 2.3% | 2.37% | 2.38% | 2.94% | 2.6% | 2.61% | 2.78% |
| EPS 2 | 3.54 | 2.83 | 3.58 | 3.31 | 1.63 | 2.257 | 3.133 | 3.75 |
| Distribution rate | 64.7% | 70.7% | 60.3% | 70.1% | 150% | 112% | 80.6% | 71.9% |
| Net sales 1 | 29,061 | 32,250 | 35,976 | 36,176 | 37,184 | 37,995 | 38,551 | 40,426 |
| EBITDA 1 | 6,501 | 6,136 | 7,164 | 6,921 | 5,376 | 5,857 | 6,646 | 7,467 |
| EBIT 1 | 5,262 | 4,855 | 5,801 | 5,409 | 3,692 | 4,317 | 5,100 | 5,934 |
| Net income 1 | 4,199 | 3,282 | 4,124 | 3,761 | 1,856 | 2,634 | 3,557 | 4,219 |
| Net Debt 1 | 7,998 | 12,226 | 11,848 | 12,282 | 12,855 | 19,565 | 17,951 | 17,527 |
| Reference price 2 | 111.71 | 87.11 | 91.08 | 97.36 | 83.39 | 96.88 | 96.88 | 96.88 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.93x | 3.42x | 22.19x | 2.6% | 110B | |
| 18.95x | 7.5x | 13.56x | 3.09% | 172B | |
| 24.6x | 1.25x | 12.24x | 2.25% | 55.63B | |
| 16.18x | 5.94x | 17.75x | 2% | 41.16B | |
| 27.17x | 3.37x | 19.11x | -.--% | 38.7B | |
| 16.63x | 3.84x | 11.96x | 3.48% | 25.85B | |
| 19.07x | 1.94x | 11.75x | 3.04% | 24.25B | |
| 15.18x | 1.09x | 7.15x | 2.66% | 15.21B | |
| 30.47x | 0.95x | 12.32x | 0.86% | 14.51B | |
| Average | 23.46x | 3.26x | 14.23x | 2.22% | 55.26B | |
| Weighted average by Cap. | 25.42x | 4.60x | 15.70x | 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
