investorscraft@gmail.com

Intrinsic ValueStarbucks Corporation (SRB.DE)

Previous Close76.80
Intrinsic Value
Upside potential
Previous Close
76.80

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 is a global leader in the specialty coffee retail sector, operating under a vertically integrated model that spans roasting, marketing, and retailing. The company generates revenue through company-operated stores, licensed partnerships, and channel development, including grocery and foodservice distribution. Its diverse product portfolio includes premium coffee and tea beverages, packaged goods, and food items, supported by strong brand equity under labels like Starbucks Reserve and Teavana. Starbucks maintains a dominant market position in the highly competitive quick-service restaurant industry, leveraging its extensive store network, digital engagement, and customer loyalty programs. The company’s international expansion, particularly in China and emerging markets, underscores its growth ambitions, while its focus on sustainability and ethical sourcing reinforces its premium positioning. With a blend of convenience, consistency, and experiential retail, Starbucks differentiates itself as a lifestyle brand rather than just a coffee provider.

Revenue Profitability And Efficiency

Starbucks reported revenue of €36.18 billion for the fiscal year, with net income reaching €3.76 billion, reflecting a robust operating margin. The company’s operating cash flow of €6.1 billion highlights strong cash generation, though capital expenditures of €2.78 billion indicate ongoing investments in store expansion and digital infrastructure. Diluted EPS of €3.31 demonstrates efficient earnings distribution across its 1.13 billion outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by high-margin beverage sales and scalable store operations, with licensed stores contributing asset-light growth. Starbucks’ return on invested capital remains healthy, supported by disciplined cost management and pricing power. Its ability to monetize digital channels, including mobile ordering and loyalty programs, further enhances capital efficiency.

Balance Sheet And Financial Health

Starbucks holds €3.29 billion in cash and equivalents, providing liquidity against €25.8 billion in total debt. While leverage is elevated due to past share buybacks and expansion, the company’s consistent free cash flow generation supports debt servicing. The balance sheet remains investment-grade, with manageable refinancing risks given its strong brand and cash flow stability.

Growth Trends And Dividend Policy

Starbucks has prioritized store growth, particularly in high-potential international markets, alongside comp sales increases driven by pricing and product innovation. The company pays a reliable dividend of €2.26 per share, reflecting a balanced capital allocation strategy that combines shareholder returns with reinvestment for long-term growth.

Valuation And Market Expectations

With a market capitalization of €84.6 billion, Starbucks trades at a premium valuation, reflecting its brand strength and growth prospects. Investors appear to price in sustained mid-single-digit revenue growth and margin expansion, particularly from digital initiatives and international penetration.

Strategic Advantages And Outlook

Starbucks’ strategic advantages include its unparalleled scale, brand loyalty, and digital ecosystem. Near-term headwinds like inflationary costs and labor challenges are offset by pricing power and operational agility. The long-term outlook remains positive, driven by global coffee demand, store expansion, and innovation in product and customer experience.

Sources

Company filings, Bloomberg

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