investorscraft@gmail.com

Intrinsic ValueStarbucks Corporation (SBUX)

Previous Close$81.90
Intrinsic Value
Upside potential
Previous Close
$81.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Starbucks Corporation operates as a global leader in the specialty coffeehouse industry, with a vertically integrated business model encompassing company-operated stores, licensed locations, and consumer packaged goods. The company generates revenue primarily through beverage sales, food offerings, and merchandise, supplemented by licensing agreements and ready-to-drink products. Starbucks maintains a premium brand positioning, leveraging its extensive store footprint, digital engagement, and loyalty program to drive customer retention and same-store sales growth. Its market dominance is reinforced by strategic partnerships, such as those with Nestlé for global distribution, and a focus on innovation in product development and store formats. The company competes in the highly fragmented foodservice sector but differentiates itself through consistent quality, customer experience, and sustainability initiatives, including ethical sourcing and environmental commitments.

Revenue Profitability And Efficiency

In FY 2024, Starbucks reported revenue of $36.18 billion, with net income of $3.76 billion, reflecting a net margin of approximately 10.4%. The company's operating cash flow stood at $6.10 billion, underscoring strong cash generation capabilities. Capital expenditures totaled $2.78 billion, indicating continued investment in store expansion and digital infrastructure. Diluted EPS was $3.31, demonstrating steady earnings power despite macroeconomic pressures.

Earnings Power And Capital Efficiency

Starbucks exhibits robust earnings power, driven by high-margin beverage sales and operational efficiency. The company's ability to monetize its loyalty program and digital ecosystem enhances recurring revenue streams. Capital efficiency is evident in its disciplined store growth strategy, with a focus on high-return markets. Operating cash flow coverage of capital expenditures remains healthy, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

Starbucks' balance sheet shows $3.29 billion in cash and equivalents against total debt of $25.80 billion, reflecting a leveraged but manageable position. The company's liquidity is supported by strong operating cash flows, providing flexibility for debt servicing and strategic initiatives. Shareholders' equity remains positive, though the debt-to-equity ratio is elevated due to recent financing activities.

Growth Trends And Dividend Policy

Starbucks has consistently pursued growth through global store expansion, digital innovation, and product diversification. The company paid a dividend of $2.27 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Same-store sales growth and international market penetration remain key drivers, though inflationary pressures and labor costs pose near-term challenges.

Valuation And Market Expectations

The market values Starbucks at a premium, reflecting its brand strength and growth prospects. Current earnings multiples suggest investor confidence in sustained profitability and margin resilience. Expectations are anchored on the company's ability to navigate cost inflation and maintain pricing power while expanding its global footprint.

Strategic Advantages And Outlook

Starbucks' strategic advantages include its iconic brand, scalable store model, and digital leadership. The outlook remains positive, with growth initiatives in China, product innovation, and sustainability efforts likely to drive long-term value. However, macroeconomic volatility and competitive pressures require vigilant execution to sustain performance.

Sources

10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount