Valuation Starbucks Corporation Kazakhstan S.E.

Stocks

Real-time Estimate Cboe BZX 20:00:00 2026-09-11 EDT			5-day change	1st Jan Change
98.90 ^USD	-1.36%		-8.85%	+16.80%

09-11	Starbucks Allots $1 Billion on Store Renovations to Woo Back Customers	MT
09-10	Starbucks Allots $1 Billion on Store Renovations to Woo Back Customers	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	112,544	-	-
Change	-	-24.12%	4.38%	5.76%	-14.08%	18.73%	-	-
Enterprise Value (EV) ¹	139,715	112,176	116,171	122,611	107,644	133,085	132,677	131,916
Change	-	-19.71%	3.56%	5.54%	-12.21%	23.63%	-0.31%	-0.57%
P/E	31.6x	30.8x	25.4x	29.4x	51.2x	43.2x	31.7x	26.5x
PBR	-24.8x	-11.5x	-13x	-14.8x	-11.7x	-15x	-15.4x	-17.4x
PEG	-	-1.5x	1x	-3.9x	-1x	1.1x	0.9x	1.4x
Capitalization / Revenue	4.53x	3.1x	2.9x	3.05x	2.55x	2.96x	2.91x	2.77x
EV / Revenue	4.81x	3.48x	3.23x	3.39x	2.89x	3.5x	3.43x	3.25x
EV / EBITDA	21.5x	18.3x	16.2x	17.7x	20x	22.8x	19.9x	17.6x
EV / EBIT	26.6x	23.1x	20x	22.7x	29.2x	31x	26x	22.2x
EV / FCF	30.9x	43.9x	31.6x	37x	44.1x	41.3x	33.8x	32.1x
FCF Yield	3.23%	2.28%	3.16%	2.71%	2.27%	2.42%	2.96%	3.11%
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%	2.55%	2.64%	2.74%
EPS ²	3.54	2.83	3.58	3.31	1.63	2.286	3.115	3.723
Distribution rate	64.7%	70.7%	60.3%	70.1%	150%	110%	83.8%	72.7%
Net sales ¹	29,061	32,250	35,976	36,176	37,184	37,990	38,644	40,639
EBITDA ¹	6,501	6,136	7,164	6,921	5,376	5,838	6,656	7,502
EBIT ¹	5,262	4,855	5,801	5,409	3,692	4,298	5,103	5,954
Net income ¹	4,199	3,282	4,124	3,761	1,856	2,667	3,536	4,189
Net Debt ¹	7,998	12,226	11,848	12,282	12,855	20,541	20,133	19,373
Reference price ²	111.71	87.11	91.08	97.36	83.39	98.74	98.74	98.74
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STARBUCKS CORPORATION	43.4x	3.52x	22.89x	2.54%	113B
COMPASS GROUP PLC	23.42x	1.19x	11.67x	2.38%	52.64B
DARDEN RESTAURANTS, INC.	18.43x	1.87x	11.3x	3.12%	23.56B
ZENSHO HOLDINGS CO., LTD.	32.09x	1.4x	11.75x	0.74%	11.57B
SODEXO	32.9x	0.48x	8.97x	2.93%	9.54B
MIXUE GROUP	12.52x	1.51x	7.4x	2.23%	9.36B
FOOD & LIFE COMPANIES LTD.	37.13x	2.58x	14.27x	0.39%	7.86B
HAIDILAO INTERNATIONAL HOLDING LTD.	11.25x	0.9x	5.53x	8.02%	7.05B
GUMING HOLDINGS LIMITED	14.47x	2.54x	9.92x	3.22%	6.99B
Average	25.07x	1.78x	11.52x	2.84%	26.85B
Weighted average by Cap.	32.48x	2.42x	16.47x	2.59%