|
Real-time Estimate
Cboe BZX
02:03:08 11/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 108.18 USD | -1.16% |
|
+3.35% | +28.58% |
| 07/11 | Dutch Bros Names Kira Druyan as Incoming Chief Legal Officer | MT |
| 07/11 | UBS Adjusts Starbucks Price Target to $110 From $105, Maintains Neutral Rating | MT |
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 | 124,773 | - | - |
| Change | - | -24.12% | 4.38% | 5.76% | -14.08% | 31.63% | - | - |
| Enterprise Value (EV) 1 | 139,715 | 112,176 | 116,171 | 122,611 | 107,644 | 118,186 | 142,729 | 142,419 |
| Change | - | -19.71% | 3.56% | 5.54% | -12.21% | 9.79% | -1.11% | -0.22% |
| P/E | 31.6x | 30.8x | 25.4x | 29.4x | 51.2x | 43.1x | 34.4x | 29.8x |
| PBR | -24.8x | -11.5x | -13x | -14.8x | -11.7x | -14.2x | -18x | -18.6x |
| PEG | - | -1.5x | 1x | -3.9x | -1x | 1.2x | 0.8x | 1.9x |
| Capitalization / Revenue | 4.53x | 3.1x | 2.9x | 3.05x | 2.55x | 2.86x | 3.3x | 3.18x |
| EV / Revenue | 4.81x | 3.48x | 3.23x | 3.39x | 2.89x | 3.12x | 3.77x | 3.63x |
| EV / EBITDA | 21.5x | 18.3x | 16.2x | 17.7x | 20x | 19.7x | 21.4x | 19.2x |
| EV / EBIT | 26.6x | 23.1x | 20x | 22.7x | 29.2x | 26.2x | 27.7x | 24.2x |
| EV / FCF | 30.9x | 43.9x | 31.6x | 37x | 44.1x | 31.7x | 34x | 30.9x |
| FCF Yield | 3.23% | 2.28% | 3.16% | 2.71% | 2.27% | 3.15% | 2.94% | 3.23% |
| Dividend per Share 2 | 2.29 | 2 | 2.16 | 2.32 | 2.45 | 2.49 | 2.577 | 2.686 |
| Rate of return | 2.05% | 2.3% | 2.37% | 2.38% | 2.94% | 2.61% | 2.35% | 2.45% |
| EPS 2 | 3.54 | 2.83 | 3.58 | 3.31 | 1.63 | 2.21 | 3.178 | 3.676 |
| Distribution rate | 64.7% | 70.7% | 60.3% | 70.1% | 150% | 113% | 81.1% | 73.1% |
| Net sales 1 | 29,061 | 32,250 | 35,976 | 36,176 | 37,184 | 37,911 | 37,813 | 39,286 |
| EBITDA 1 | 6,501 | 6,136 | 7,164 | 6,921 | 5,376 | 5,996 | 6,655 | 7,400 |
| EBIT 1 | 5,262 | 4,855 | 5,801 | 5,409 | 3,692 | 4,513 | 5,153 | 5,894 |
| Net income 1 | 4,199 | 3,282 | 4,124 | 3,761 | 1,856 | 2,527 | 3,632 | 4,155 |
| Net Debt 1 | 7,998 | 12,226 | 11,848 | 12,282 | 12,855 | 9,597 | 17,957 | 17,647 |
| Reference price 2 | 111.71 | 87.11 | 91.08 | 97.36 | 83.39 | 109.44 | 109.44 | 109.44 |
| Nbr of stocks (in thousands) | 1,179,100 | 1,147,400 | 1,145,400 | 1,133,200 | 1,136,700 | 1,140,100 | - | - |
| Announcement Date | 28/10/21 | 3/11/22 | 2/11/23 | 30/10/24 | 29/10/25 | 29/10/26 | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 48.89x | 3.8x | 24.6x | 2.3% | 125B | |
| 22.03x | 8.53x | 15.21x | 2.67% | 199B | |
| 24.99x | 1.26x | 12.41x | 2.22% | 56.54B | |
| 33.39x | 3.86x | 22.63x | -.--% | 45.21B | |
| 13.11x | 6.14x | 17.97x | 1.88% | 43.16B | |
| 15.97x | 3.97x | 12.46x | 3.33% | 27B | |
| 20.44x | 2.07x | 12.52x | 2.83% | 26B | |
| 16.9x | 1.24x | 8.1x | 2.38% | 17B | |
| 30.27x | 0.95x | 12.23x | 0.87% | 14.43B | |
| 29.91x | 1.91x | 16.93x | 1.57% | 12.5B | |
| Average | 25.59x | 3.37x | 15.51x | 2% | 57B | |
| Weighted average by Cap. | 28.35x | 5.13x | 17.30x | 2.23% |
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
