SBUX
Starbucks Corp
Price:  
77.54 
USD
Volume:  
11,170,378.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Starbucks Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Starbucks Corp (SBUX) is 106.52 USD. This Starbucks valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.54 USD, the upside of Starbucks Corp is %.

The range of the Intrinsic Value is 73.17 - 190.81 USD

77.54 USD
Stock Price
106.52 USD
Intrinsic Value
Intrinsic Value Details

Starbucks Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.17 - 190.81 106.52 37.4%
DCF (Growth 10y) 95.51 - 232.32 134.59 73.6%
DCF (EBITDA 5y) 93.90 - 134.48 110.52 42.5%
DCF (EBITDA 10y) 114.53 - 170.38 137.45 77.3%
Fair Value 91.81 - 91.81 91.81 18.40%
P/E 80.57 - 103.70 90.55 16.8%
EV/EBITDA 59.82 - 87.64 70.84 -8.6%
EPV 37.38 - 53.83 45.60 -41.2%
DDM - Stable 31.93 - 96.05 63.99 -17.5%
DDM - Multi 64.99 - 144.50 88.85 14.6%

Starbucks Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 87,790.79
Beta 1.01
Outstanding shares (mil) 1,132.20
Enterprise Value (mil) 100,616.29
Market risk premium 4.60%
Cost of Equity 8.75%
Cost of Debt 4.34%
WACC 7.95%