SBUX
Starbucks Corp
Price:  
94.94 
USD
Volume:  
6,339,392.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Starbucks Intrinsic Value

14.20 %
Upside

What is the intrinsic value of Starbucks?

As of 2025-07-12, the Intrinsic Value of Starbucks Corp (SBUX) is 108.46 USD. This Starbucks valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.94 USD, the upside of Starbucks Corp is 14.20%.

The range of the Intrinsic Value is 73.75 - 200.03 USD

Is Starbucks undervalued or overvalued?

Based on its market price of 94.94 USD and our intrinsic valuation, Starbucks Corp (SBUX) is undervalued by 14.20%.

94.94 USD
Stock Price
108.46 USD
Intrinsic Value
Intrinsic Value Details

Starbucks Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.75 - 200.03 108.46 14.2%
DCF (Growth 10y) 91.93 - 230.24 130.19 37.1%
DCF (EBITDA 5y) 101.79 - 145.62 121.12 27.6%
DCF (EBITDA 10y) 117.70 - 172.78 141.67 49.2%
Fair Value 68.84 - 68.84 68.84 -27.50%
P/E 76.38 - 93.86 85.06 -10.4%
EV/EBITDA 62.59 - 110.65 88.14 -7.2%
EPV 39.40 - 52.75 46.08 -51.5%
DDM - Stable 28.38 - 87.23 57.80 -39.1%
DDM - Multi 68.34 - 151.15 92.83 -2.2%

Starbucks Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 107,889.81
Beta 1.26
Outstanding shares (mil) 1,136.40
Enterprise Value (mil) 120,790.22
Market risk premium 4.60%
Cost of Equity 8.32%
Cost of Debt 4.47%
WACC 7.70%