Starbucks Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of Starbucks Corp (SBUX) is
103.17 USD. This Starbucks valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.16 USD, the upside of Starbucks Corp is
5.10%.
The range of the Intrinsic Value is 70.07 - 190.96 USD
103.17 USD
Intrinsic Value
Starbucks Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.07 - 190.96 |
103.17 |
5.1% |
| DCF (Growth 10y) |
90.36 - 229.94 |
128.86 |
31.3% |
| DCF (EBITDA 5y) |
96.66 - 146.98 |
121.99 |
24.3% |
| DCF (EBITDA 10y) |
115.50 - 181.04 |
147.00 |
49.8% |
| Fair Value |
82.95 - 82.95 |
82.95 |
-15.50% |
| P/E |
89.18 - 106.87 |
97.08 |
-1.1% |
| EV/EBITDA |
65.68 - 104.76 |
86.27 |
-12.1% |
| EPV |
40.35 - 56.86 |
48.60 |
-50.5% |
| DDM - Stable |
32.18 - 102.18 |
67.18 |
-31.6% |
| DDM - Multi |
64.24 - 149.10 |
88.77 |
-9.6% |
Starbucks Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
111,264.36 |
| Beta |
0.94 |
| Outstanding shares (mil) |
1,133.50 |
| Enterprise Value (mil) |
123,546.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.07% |
| Cost of Debt |
4.39% |
| WACC |
7.51% |