
Starbucks Corporation
SBUX 89.97 (-3.85%) 3.47
EV: $107.84(B)
Total Equity: $-7.67(B)
Debt/Equity: 12187
Dividend/share: $2.5
Div. yield: 2.76%
P/E: 51.71
Forward P/E: 34.74
P/FCF: 28.12
P/S: 2.67
P/B: N/A
EPS: $1.7
EPS (fwd): $2.6
FCF/share: $3.2
Revenue/share: $33.7
Book value/share: $-6.7
ROIC: 11.0%
ROA: 5.9%
ROE: —
Margins: Gross | Op. | Net
22.3% | 9.6% | 5.2%
0.0%of Portfolio
My holdings
Day change
Total change
SBUX Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$90
32% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Wide
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 2.3 | 2.6 | 2.7 | 33 |
| FY+2 | 3.0 | 3.1 | 3.4 | 33 |
| FY+3 | 3.3 | 3.7 | 4.2 | 23 |
| FY+4 | 4.2 | 4.4 | 4.6 | 4 |
| FY+5 | 4.9 | 5.2 | 5.5 | 2 |
Analyst Price Targets
CURRENT PRICE
$90
24% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
