Valuation Starbucks Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
1,870.58 ^MXN	+0.85%		+2.79%	+23.31%

07-10	Nasdaq ends sharply higher; chip surge offsets Iran worries	RE
07-09	Starbucks Developing In-House AI Tools	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	120,820	-	-
Change	-	-24.12%	4.38%	5.76%	-14.08%	27.46%	-	-
Enterprise Value (EV) ¹	139,715	112,176	116,171	122,611	107,644	132,317	132,616	132,707
Change	-	-19.71%	3.56%	5.54%	-12.21%	22.92%	0.23%	0.07%
P/E	31.6x	30.8x	25.4x	29.4x	51.2x	52.5x	35.6x	29.8x
PBR	-24.8x	-11.5x	-13x	-14.8x	-11.7x	-14.2x	-14.5x	-15.8x
PEG	-	-1.5x	1x	-3.9x	-1x	2.2x	0.8x	1.5x
Capitalization / Revenue	4.53x	3.1x	2.9x	3.05x	2.55x	3.21x	3.15x	2.98x
EV / Revenue	4.81x	3.48x	3.23x	3.39x	2.89x	3.52x	3.46x	3.27x
EV / EBITDA	21.5x	18.3x	16.2x	17.7x	20x	23.5x	20.4x	17.7x
EV / EBIT	26.6x	23.1x	20x	22.7x	29.2x	33.1x	27x	22.6x
EV / FCF	30.9x	43.9x	31.6x	37x	44.1x	46.6x	37.3x	32.4x
FCF Yield	3.23%	2.28%	3.16%	2.71%	2.27%	2.14%	2.68%	3.09%
Dividend per Share ²	2.29	2	2.16	2.32	2.45	2.519	2.615	2.698
Rate of return	2.05%	2.3%	2.37%	2.38%	2.94%	2.38%	2.47%	2.55%
EPS ²	3.54	2.83	3.58	3.31	1.63	2.019	2.975	3.559
Distribution rate	64.7%	70.7%	60.3%	70.1%	150%	125%	87.9%	75.8%
Net sales ¹	29,061	32,250	35,976	36,176	37,184	37,615	38,323	40,607
EBITDA ¹	6,501	6,136	7,164	6,921	5,376	5,624	6,506	7,486
EBIT ¹	5,262	4,855	5,801	5,409	3,692	3,992	4,912	5,884
Net income ¹	4,199	3,282	4,124	3,761	1,856	2,294	3,375	4,022
Net Debt ¹	7,998	12,226	11,848	12,282	12,855	11,498	11,796	11,888
Reference price ²	111.71	87.11	91.08	97.36	83.39	106.01	106.01	106.01
Nbr of stocks (in thousands)	1,179,100	1,147,400	1,145,400	1,133,200	1,136,700	1,139,700	-	-
Announcement Date	28/10/21	03/11/22	02/11/23	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.($)
COMPASS GROUP PLC	24.38x	1.23x	12.09x	2.27%	54.85B
DARDEN RESTAURANTS, INC.	19.38x	1.92x	11.75x	2.93%	23.39B
MIXUE GROUP	10.72x	1.49x	6.64x	2.89%	9.96B
SODEXO	30.02x	0.46x	8.52x	3.24%	8.83B
ZENSHO HOLDINGS CO., LTD.	27.36x	1.07x	10.04x	0.93%	8.52B
CAVA GROUP, INC.	130x	5.39x	42.15x	-.--%	8.4B
HAIDILAO INTERNATIONAL HOLDING LTD.	11.51x	1.01x	5.69x	7.65%	7.79B
FOOD & LIFE COMPANIES LTD.	33.96x	2.36x	13.23x	0.43%	6.76B
GUMING HOLDINGS LIMITED	12.57x	2.23x	8.89x	3.71%	6.09B
Average	33.32x	1.91x	13.22x	2.67%	14.95B
Weighted average by Cap.	28.85x	1.66x	12.68x	2.55%