Valuation Starbucks Corporation Santiago S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 14:37:00 2026-08-11 EDT			5-day change	1st Jan Change
106.00 ^USD	+2.55%		-0.27%	+9.93%

08-06	Protein coffee brand Javvy explores sale, sources say	RE
08-06	CICC Adjusts Price Target on Starbucks to $110 From $95, Maintains Outperform Rating	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	119,280	-	-
Change	-	-24.12%	4.38%	5.76%	-14.08%	25.84%	-	-
Enterprise Value (EV) ¹	139,715	112,176	116,171	122,611	107,644	138,100	136,328	137,113
Change	-	-19.71%	3.56%	5.54%	-12.21%	28.29%	-1.28%	0.58%
P/E	31.6x	30.8x	25.4x	29.4x	51.2x	45.6x	33.9x	28.3x
PBR	-24.8x	-11.5x	-13x	-14.8x	-11.7x	-15.9x	-16.3x	-18.4x
PEG	-	-1.5x	1x	-3.9x	-1x	1.1x	1x	1.4x
Capitalization / Revenue	4.53x	3.1x	2.9x	3.05x	2.55x	3.14x	3.09x	2.94x
EV / Revenue	4.81x	3.48x	3.23x	3.39x	2.89x	3.64x	3.53x	3.37x
EV / EBITDA	21.5x	18.3x	16.2x	17.7x	20x	23.7x	20.6x	18.3x
EV / EBIT	26.6x	23.1x	20x	22.7x	29.2x	32.1x	27x	23.3x
EV / FCF	30.9x	43.9x	31.6x	37x	44.1x	43.2x	35.5x	35.1x
FCF Yield	3.23%	2.28%	3.16%	2.71%	2.27%	2.31%	2.82%	2.85%
Dividend per Share ²	2.29	2	2.16	2.32	2.45	2.519	2.612	2.694
Rate of return	2.05%	2.3%	2.37%	2.38%	2.94%	2.41%	2.5%	2.57%
EPS ²	3.54	2.83	3.58	3.31	1.63	2.297	3.088	3.698
Distribution rate	64.7%	70.7%	60.3%	70.1%	150%	110%	84.6%	72.8%
Net sales ¹	29,061	32,250	35,976	36,176	37,184	37,983	38,640	40,627
EBITDA ¹	6,501	6,136	7,164	6,921	5,376	5,816	6,623	7,489
EBIT ¹	5,262	4,855	5,801	5,409	3,692	4,296	5,040	5,892
Net income ¹	4,199	3,282	4,124	3,761	1,856	2,697	3,503	4,151
Net Debt ¹	7,998	12,226	11,848	12,282	12,855	18,820	17,048	17,833
Reference price ²	111.71	87.11	91.08	97.36	83.39	104.65	104.65	104.65
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	10/28/21	11/3/22	11/2/23	10/30/24	10/29/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STARBUCKS CORPORATION	45.57x	3.64x	23.75x	2.41%	119B
COMPASS GROUP PLC	24.27x	1.23x	12.05x	2.3%	54.61B
DARDEN RESTAURANTS, INC.	19.36x	1.97x	11.88x	2.97%	24.87B
ZENSHO HOLDINGS CO., LTD.	37.58x	1.41x	12.8x	0.71%	11.42B
MIXUE GROUP	12.15x	1.73x	7.8x	0.85%	11.37B
SODEXO	32.02x	0.48x	9x	2.92%	9.53B
FOOD & LIFE COMPANIES LTD.	42.53x	2.84x	15.89x	0.35%	8.48B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.27x	1.06x	6.11x	7.07%	8.16B
CAVA GROUP, INC.	111.99x	4.58x	35.97x	-.--%	7.17B
Average	37.53x	2.10x	15.03x	2.17%	28.32B
Weighted average by Cap.	36.79x	2.57x	17.85x	2.33%