Starbucks Corp
F:SRB

Watchlist Manager
Starbucks Corp Logo
Starbucks Corp
F:SRB
Watchlist
Price: 71.05 EUR -3.02%
Market Cap: 80.5B EUR

Relative Value

The Relative Value of one SRB stock under the Base Case scenario is 84.46 EUR. Compared to the current market price of 71.05 EUR, Starbucks Corp is Undervalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SRB Relative Value
Base Case
84.46 EUR
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
22
Median 3Y
2.9
Median 5Y
3.1
Industry
1.4
Forward
2.4
vs History
15
vs Industry
19
Median 3Y
30.3
Median 5Y
30.5
Industry
20.1
Forward
34.2
vs History
50
vs Industry
19
Median 3Y
20
Median 5Y
20.1
Industry
9.6
vs History
41
vs Industry
17
Median 3Y
36.9
Median 5Y
36.3
Industry
18.3
vs History
vs Industry
Median 3Y
-12.8
Median 5Y
-12.9
Industry
2.1
vs History
88
vs Industry
25
Median 3Y
3.2
Median 5Y
3.4
Industry
1.9
Forward
2.7
vs History
53
vs Industry
13
Median 3Y
12.6
Median 5Y
12.8
Industry
3.8
vs History
41
vs Industry
17
Median 3Y
18.8
Median 5Y
19.2
Industry
10.6
Forward
17.9
vs History
25
vs Industry
21
Median 3Y
24.1
Median 5Y
25
Industry
16.6
Forward
25.7
vs History
44
vs Industry
20
Median 3Y
21.9
Median 5Y
22.2
Industry
11.3
vs History
34
vs Industry
15
Median 3Y
40.8
Median 5Y
38.2
Industry
16.3
vs History
85
vs Industry
10
Median 3Y
4.6
Median 5Y
4.7
Industry
1.3

Multiples Across Competitors

SRB Competitors Multiples
Starbucks Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Starbucks Corp
F:SRB
95B EUR 2.6 51.4 19.9 29.7
US
McDonald's Corp
NYSE:MCD
221.5B USD 8.4 26.3 18.1 21.3
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
UK
Compass Group PLC
LSE:CPG
40.2B GBP 0.9 21.6 11.9 15.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
50.4B USD 4.3 32.6 21.1 25
US
Yum! Brands Inc
NYSE:YUM
42.9B USD 5.3 29.7 19.1 20.6
CA
Restaurant Brands International Inc
NYSE:QSR
31.3B USD 3.4 34 16.2 18.2
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 379.3 430.2 -397.7
US
Darden Restaurants Inc
NYSE:DRI
21.8B USD 1.7 19.4 12 16.5
CN
MIXUE Group
HKEX:2097
149.9B HKD 0 0 0 0
CN
Yum China Holdings Inc
NYSE:YUMC
17.7B USD 1.5 19.5 8.9 12.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Starbucks Corp
F:SRB
Average EV/EBITDA: 434.3
19.9
13%
1.5
US
McDonald's Corp
NYSE:MCD
18.1
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
UK
Compass Group PLC
LSE:CPG
11.9
17%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.1
8%
2.6
US
Yum! Brands Inc
NYSE:YUM
19.1
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.2
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
430.2
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
12
8%
1.5
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
8.9
9%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Starbucks Corp
F:SRB
Average EV/EBIT: 545.5
29.7
18%
1.7
US
McDonald's Corp
NYSE:MCD
21.3
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
UK
Compass Group PLC
LSE:CPG
15.4
15%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25
7%
3.6
US
Yum! Brands Inc
NYSE:YUM
20.6
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.2
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -397.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
16.5
9%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
12.1
9%
1.3