SBUX
Starbucks Corp
Price:  
112.25 
USD
Volume:  
12,338,318.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Starbucks Intrinsic Value

-13.60 %
Upside

As of 2025-02-06, the Intrinsic Value of Starbucks Corp (SBUX) is 97.03 USD. This Starbucks valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.25 USD, the upside of Starbucks Corp is -13.60%.

The range of the Intrinsic Value is 65.44 - 182.12 USD

112.25 USD
Stock Price
97.03 USD
Intrinsic Value
Intrinsic Value Details

Starbucks Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.44 - 182.12 97.03 -13.6%
DCF (Growth 10y) 83.69 - 217.49 120.19 7.1%
DCF (EBITDA 5y) 101.01 - 142.21 121.93 8.6%
DCF (EBITDA 10y) 118.07 - 175.68 145.82 29.9%
Fair Value 77.55 - 77.55 77.55 -30.91%
P/E 82.33 - 103.40 95.60 -14.8%
EV/EBITDA 68.75 - 106.89 87.31 -22.2%
EPV 38.74 - 56.29 47.51 -57.7%
DDM - Stable 28.76 - 93.40 61.08 -45.6%
DDM - Multi 60.60 - 143.18 84.09 -25.1%

Starbucks Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 127,269.05
Beta 1.09
Outstanding shares (mil) 1,133.80
Enterprise Value (mil) 139,159.05
Market risk premium 4.60%
Cost of Equity 8.27%
Cost of Debt 4.39%
WACC 7.72%