Valuation Starbucks Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-01-22 pm EST			5-day change	1st Jan Change
97.73 ^USD	-0.26%		+5.01%	+7.10%

Jan. 21	Starbucks' China Chair Belinda Wong Retiring	MT
Jan. 17	Starbucks Expecting Job Cuts by March -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	99,123	132,260	99,330	104,541	110,328	111,090	-	-
Change	-	33.43%	-24.9%	5.25%	5.54%	0.69%	-	-
Enterprise Value (EV) ¹	110,839	140,258	111,556	116,389	122,611	124,182	124,886	127,393
Change	-	26.54%	-20.46%	4.33%	5.35%	1.28%	0.57%	2.01%
P/E ratio	107x	31.7x	30.6x	25.5x	29.4x	31.6x	25.9x	21.5x
PBR	-12.7x	-24.9x	-11.4x	-13x	-14.8x	-15.1x	-15.6x	-14x
PEG	-	0x	-1.5x	1x	-3.9x	-4.95x	1.2x	1x
Capitalization / Revenue	4.21x	4.55x	3.08x	2.91x	3.05x	2.98x	2.79x	2.56x
EV / Revenue	4.71x	4.83x	3.46x	3.24x	3.39x	3.34x	3.14x	2.94x
EV / EBITDA	33.1x	21.6x	18.2x	16.2x	17.7x	18.3x	16.1x	14.2x
EV / EBIT	52x	26.7x	23x	20.1x	22.7x	24.1x	20.7x	18x
EV / FCF	971x	31x	43.6x	31.7x	37x	35.4x	30.7x	26.7x
FCF Yield	0.1%	3.22%	2.29%	3.16%	2.71%	2.83%	3.25%	3.75%
Dividend per Share ²	1.23	2.29	2	2.16	2.32	2.475	2.615	2.823
Rate of return	1.45%	2.04%	2.31%	2.37%	2.38%	2.53%	2.67%	2.88%
EPS ²	0.79	3.54	2.83	3.58	3.31	3.099	3.783	4.559
Distribution rate	156%	64.7%	70.7%	60.3%	70.1%	79.9%	69.1%	61.9%
Net sales ¹	23,518	29,061	32,250	35,976	36,176	37,223	39,763	43,395
EBITDA ¹	3,351	6,501	6,136	7,164	6,921	6,770	7,772	8,967
EBIT ¹	2,133	5,262	4,855	5,801	5,409	5,162	6,047	7,061
Net income ¹	928.3	4,199	3,282	4,124	3,761	3,498	4,221	4,967
Net Debt ¹	11,716	7,998	12,226	11,848	12,282	13,092	13,796	16,303
Reference price ²	84.80	112.17	86.57	91.27	97.36	97.98	97.98	97.98
Nbr of stocks (in thousands)	1,168,900	1,179,100	1,147,400	1,145,400	1,133,200	1,133,800	-	-
Announcement Date	10/29/20	10/28/21	11/3/22	11/2/23	10/30/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
STARBUCKS CORPORATION	31.54x	3.34x	18.38x	+2.53%	111B
COMPASS GROUP PLC	27.02x	1.4x	14x	+1.93%	56.47B
DARDEN RESTAURANTS, INC.	19.96x	1.97x	12.13x	+3.04%	21.85B
CAVA GROUP, INC.	238.05x	13.99x	107.92x	-.--%	13.81B
SODEXO	13.81x	0.52x	7.63x	+4.03%	10.58B
HAIDILAO INTERNATIONAL HOLDING LTD.	15.92x	1.46x	7.58x	+5.15%	10.19B
ZENSHO HOLDINGS CO., LTD.	27.85x	1.34x	12.6x	+0.85%	8.59B
JUBILANT FOODWORKS LIMITED	128.25x	5.82x	28.27x	+0.21%	5.12B
JOLLIBEE FOODS CORPORATION	27.81x	1.06x	7.97x	+1.22%	4.73B
SKYLARK HOLDINGS CO., LTD.	41.21x	1.48x	8.23x	+0.75%	3.38B
Average	57.14x	3.24x	22.47x	+1.97%	24.58B
Weighted average by Cap.	41.60x	3.08x	20.60x	+2.31%