Valuation Starbucks Corporation Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2024-08-13			5-day change	1st Jan Change
84.00 ^CHF	-.--%		-.--%	-

12:33pm	Protein coffee brand Javvy explores sale, sources say	RE
07:07am	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	120,819	-	-
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	139,639	137,867	138,652
Change	-	-19.71%	3.56%	5.54%	-12.21%	29.72%	-1.27%	0.57%
P/E	31.6x	30.8x	25.4x	29.4x	51.2x	46.2x	34.3x	28.7x
PBR	-24.8x	-11.5x	-13x	-14.8x	-11.7x	-16.1x	-16.5x	-18.7x
PEG	-	-1.5x	1x	-3.9x	-1x	1.1x	1x	1.5x
Capitalization / Revenue	4.53x	3.1x	2.9x	3.05x	2.55x	3.18x	3.13x	2.97x
EV / Revenue	4.81x	3.48x	3.23x	3.39x	2.89x	3.68x	3.57x	3.41x
EV / EBITDA	21.5x	18.3x	16.2x	17.7x	20x	24x	20.8x	18.5x
EV / EBIT	26.6x	23.1x	20x	22.7x	29.2x	32.5x	27.4x	23.5x
EV / FCF	30.9x	43.9x	31.6x	37x	44.1x	43.7x	35.9x	35.5x
FCF Yield	3.23%	2.28%	3.16%	2.71%	2.27%	2.29%	2.79%	2.81%
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%	2.38%	2.46%	2.54%
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	106.00	106.00	106.00
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	46.16x	3.68x	24.01x	2.38%	121B
COMPASS GROUP PLC	25.01x	1.26x	12.37x	2.23%	56.28B
DARDEN RESTAURANTS, INC.	18.55x	1.89x	11.43x	3.1%	23.83B
MIXUE GROUP	11.65x	1.65x	7.41x	0.88%	10.93B
ZENSHO HOLDINGS CO., LTD.	31.72x	1.22x	11.27x	0.81%	10.04B
SODEXO	32.41x	0.48x	9.08x	2.89%	9.64B
FOOD & LIFE COMPANIES LTD.	41.59x	2.83x	15.87x	0.35%	8.51B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.35x	1.07x	6.15x	7.03%	8.2B
CAVA GROUP, INC.	120.33x	4.93x	38.77x	-.--%	7.7B
Average	37.75x	2.11x	15.15x	2.18%	28.44B
Weighted average by Cap.	37.38x	2.60x	18.11x	2.32%