|
Real-time Estimate
Cboe BZX
19:06:31 05/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 94.65 USD | -0.06% |
|
-0.73% | +12.30% |
| 06:47pm | Starbucks sued over 'sugar-free' claims for protein beverages | RE |
| 10-02 | Baird Adjusts Price Target on Starbucks to $115 From $124, Keeps Outperform 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 | 107,950 | - | - |
| Change | - | -24.12% | 4.38% | 5.76% | -14.08% | 13.88% | - | - |
| Enterprise Value (EV) 1 | 139,715 | 112,176 | 116,171 | 122,611 | 107,644 | 126,177 | 125,901 | 125,477 |
| Change | - | -19.71% | 3.56% | 5.54% | -12.21% | 17.22% | -0.22% | -0.34% |
| P/E | 31.6x | 30.8x | 25.4x | 29.4x | 51.2x | 42x | 30.3x | 25.3x |
| PBR | -24.8x | -11.5x | -13x | -14.8x | -11.7x | -14.4x | -14.7x | -16.7x |
| 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 | 2.84x | 2.8x | 2.67x |
| EV / Revenue | 4.81x | 3.48x | 3.23x | 3.39x | 2.89x | 3.32x | 3.27x | 3.1x |
| EV / EBITDA | 21.5x | 18.3x | 16.2x | 17.7x | 20x | 21.5x | 19x | 16.8x |
| EV / EBIT | 26.6x | 23.1x | 20x | 22.7x | 29.2x | 29.3x | 24.8x | 21.2x |
| EV / FCF | 30.9x | 43.9x | 31.6x | 37x | 44.1x | 38.7x | 32.1x | 30.6x |
| FCF Yield | 3.23% | 2.28% | 3.16% | 2.71% | 2.27% | 2.58% | 3.11% | 3.27% |
| 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% | 2.66% | 2.76% | 2.86% |
| EPS 2 | 3.54 | 2.83 | 3.58 | 3.31 | 1.63 | 2.257 | 3.129 | 3.743 |
| Distribution rate | 64.7% | 70.7% | 60.3% | 70.1% | 150% | 112% | 83.4% | 72.3% |
| Net sales 1 | 29,061 | 32,250 | 35,976 | 36,176 | 37,184 | 37,993 | 38,523 | 40,449 |
| EBITDA 1 | 6,501 | 6,136 | 7,164 | 6,921 | 5,376 | 5,855 | 6,633 | 7,460 |
| EBIT 1 | 5,262 | 4,855 | 5,801 | 5,409 | 3,692 | 4,314 | 5,081 | 5,923 |
| Net income 1 | 4,199 | 3,282 | 4,124 | 3,761 | 1,856 | 2,634 | 3,551 | 4,210 |
| Net Debt 1 | 7,998 | 12,226 | 11,848 | 12,282 | 12,855 | 18,227 | 17,951 | 17,527 |
| Reference price 2 | 111.71 | 87.11 | 91.08 | 97.36 | 83.39 | 94.71 | 94.71 | 94.71 |
| 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 | 03/11/22 | 02/11/23 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 41.72x | 3.32x | 21.55x | 2.66% | 108B | |
| 18.13x | 7.22x | 13.07x | 3.23% | 164B | |
| 22.18x | 1.15x | 11.25x | 2.48% | 50.55B | |
| 28.74x | 3.54x | 20.07x | -.--% | 40.95B | |
| 14.57x | 5.44x | 16.2x | 2.22% | 37.15B | |
| 15.64x | 3.69x | 11.5x | 3.69% | 24.38B | |
| 17.83x | 1.83x | 11.02x | 3.23% | 22.67B | |
| 30.74x | 0.96x | 12.41x | 0.86% | 14.64B | |
| 13.53x | 0.96x | 6.29x | 2.97% | 13.61B | |
| 30.97x | 1.37x | 11.55x | 0.76% | 10.98B | |
| Average | 23.40x | 2.95x | 13.49x | 2.21% | 48.7B | |
| Weighted average by Cap. | 24.80x | 4.36x | 15.17x | 2.57% |
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
