Loading...

Starbucks Corp (NASDAQ:SBUX)

86.49 USD +1.65 USD ( +1.94% )
Watchlist Manager
Starbucks Corp Logo
Starbucks Corp
NASDAQ:SBUX
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Aug 11, 2022.

Estimated DCF Value of one SBUX stock is 58.5 USD. Compared to the current market price of 86.49 USD, the stock is Overvalued by 32%.

SBUX DCF Value
Base Case
58.5 USD
Overvaluation 32%
DCF Value
Price
Worst Case
Base Case
Best Case
58.5
DCF Value
Worst Case
Base Case
Best Case
Starbucks Corp Competitors:
DCF Valuation
COFFEEDAY
Coffee Day Enterprises Ltd
7630
Ichibanya Co Ltd
533
ABR Holdings Ltd
3082
Kichiri Holdings & Co Ltd
9950
Hachi-Ban Co Ltd
1869
Li Bao Ge Group Ltd
ATGSF
Autogrill SpA
3039
Heki Co Ltd

Valuation Settings

Available Valuations
DCF Valuation Models

You can view valuation models created by the Alpha Spread algorithm, as well as models created by other investors.

1 valuation model available
Alpha Spread
Updated on Aug 11, 2022
Default Valuation
Other investors haven't shared any valuation models for Starbucks Corp. There is only Alpha Spread valuation model.

Valuation Settings
Alpha Spread's Valuation Model

You can change any inputs, such as future revenue growth, margins, etc. using our Present Value Calculation block.

Discount Rate
8.33%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.33%
Terminal Growth
0%
Growth Period
5 Years
Reset
Save as My Model

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 67.1B USD
Equity Value 67.1B USD
/ Shares Outstanding 1.1B
SBUX DCF Value 58.5 USD
Overvalued by 32%

To view the process of calculating the Present Value of Starbucks Corp' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Operating Model
Discounted Cash Flow Model

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of SBUX stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

SBUX Stock DCF Valuation FAQ

What is the DCF value of one SBUX stock?

Estimated DCF Value of one SBUX stock is 58.5 USD. Compared to the current market price of 86.49 USD, the stock is Overvalued by 32%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Starbucks Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (67.1B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 58.5 USD per one SBUX share.