
Starbucks Corp
NASDAQ:SBUX

Relative Value
The Relative Value of one
SBUX
stock under the Base Case scenario is
116.05
USD.
Compared to the current market price of 97.75 USD,
Starbucks Corp
is
Undervalued by 16%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Valuation Multiples
Multiples Across Competitors
SBUX Competitors Multiples
Starbucks Corp Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
US |
![]() |
Starbucks Corp
NASDAQ:SBUX
|
112B USD | 3.3 | 31.5 | 19.6 | 25.5 | |
US |
![]() |
McDonald's Corp
NYSE:MCD
|
208B USD | 8.9 | 30.3 | 19.2 | 22.6 | |
US |
![]() |
Chipotle Mexican Grill Inc
NYSE:CMG
|
57.2B USD | 6.4 | 55.4 | 33.9 | 41.2 | |
UK |
![]() |
Compass Group PLC
LSE:CPG
|
38.5B GBP | 1.3 | 30.2 | 113.6 | 168.8 | |
US |
![]() |
Yum! Brands Inc
NYSE:YUM
|
35.8B USD | 5.2 | 29.2 | 20.2 | 21.4 | |
CA |
![]() |
Restaurant Brands International LP
TSX:QSP.UN
|
44.3B CAD | 0 | 0 | 0 | 0 | |
CA |
![]() |
Restaurant Brands International Inc
NYSE:QSR
|
33B USD | 5 | 32.5 | 20.3 | 22.2 | |
CN |
![]() |
Yum China Holdings Inc
NYSE:YUMC
|
23.5B USD | 2.4 | 37.3 | 13.6 | 21.5 | |
US |
![]() |
Darden Restaurants Inc
NYSE:DRI
|
19.5B USD | 1.9 | 20.6 | 13.1 | 17.4 | |
JP |
![]() |
KK Seiyoken
TSE:9734
|
2.6T JPY | 1 377.7 | -8 417.2 | -7 918.6 | -6 979.7 | |
FR |
![]() |
Sodexo SA
PAR:SW
|
14.8B EUR | 0.6 | 18.5 | 10.8 | 15.8 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
US |
![]() |
Starbucks Corp
NASDAQ:SBUX
|
3.3
|
41%
|
US |
![]() |
McDonald's Corp
NYSE:MCD
|
8.9
|
19%
|
US |
![]() |
Chipotle Mexican Grill Inc
NYSE:CMG
|
6.4
|
47%
|
UK |
![]() |
Compass Group PLC
LSE:CPG
|
1.3
|
43%
|
US |
![]() |
Yum! Brands Inc
NYSE:YUM
|
5.2
|
25%
|
CA |
![]() |
Restaurant Brands International LP
TSX:QSP.UN
|
Not Available | N/A |
CA |
![]() |
Restaurant Brands International Inc
NYSE:QSR
|
5
|
19%
|
CN |
![]() |
Yum China Holdings Inc
NYSE:YUMC
|
2.4
|
49%
|
US |
![]() |
Darden Restaurants Inc
NYSE:DRI
|
1.9
|
23%
|
JP |
![]() |
KK Seiyoken
TSE:9734
|
1 377.7
|
N/A |
FR |
![]() |
Sodexo SA
PAR:SW
|
0.6
|
28%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
US |
![]() |
Starbucks Corp
NASDAQ:SBUX
|
31.5
|
72%
|
US |
![]() |
McDonald's Corp
NYSE:MCD
|
30.3
|
52%
|
US |
![]() |
Chipotle Mexican Grill Inc
NYSE:CMG
|
55.4
|
96%
|
UK |
![]() |
Compass Group PLC
LSE:CPG
|
30.2
|
74%
|
US |
![]() |
Yum! Brands Inc
NYSE:YUM
|
29.2
|
45%
|
CA |
![]() |
Restaurant Brands International LP
TSX:QSP.UN
|
Not Available | N/A |
CA |
![]() |
Restaurant Brands International Inc
NYSE:QSR
|
32.5
|
18%
|
CN |
![]() |
Yum China Holdings Inc
NYSE:YUMC
|
37.3
|
166%
|
US |
![]() |
Darden Restaurants Inc
NYSE:DRI
|
20.6
|
24%
|
JP |
![]() |
KK Seiyoken
TSE:9734
|
Negative Multiple: -8 417.2 | N/A |
FR |
![]() |
Sodexo SA
PAR:SW
|
18.5
|
53%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
US |
![]() |
Starbucks Corp
NASDAQ:SBUX
|
19.6
|
57%
|
US |
![]() |
McDonald's Corp
NYSE:MCD
|
19.2
|
25%
|
US |
![]() |
Chipotle Mexican Grill Inc
NYSE:CMG
|
33.9
|
88%
|
UK |
![]() |
Compass Group PLC
LSE:CPG
|
113.6
|
63%
|
US |
![]() |
Yum! Brands Inc
NYSE:YUM
|
20.2
|
35%
|
CA |
![]() |
Restaurant Brands International LP
TSX:QSP.UN
|
Not Available | N/A |
CA |
![]() |
Restaurant Brands International Inc
NYSE:QSR
|
20.3
|
32%
|
CN |
![]() |
Yum China Holdings Inc
NYSE:YUMC
|
13.6
|
85%
|
US |
![]() |
Darden Restaurants Inc
NYSE:DRI
|
13.1
|
21%
|
JP |
![]() |
KK Seiyoken
TSE:9734
|
Negative Multiple: -7 918.6 | N/A |
FR |
![]() |
Sodexo SA
PAR:SW
|
10.8
|
42%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
US |
![]() |
Starbucks Corp
NASDAQ:SBUX
|
25.5
|
75%
|
US |
![]() |
McDonald's Corp
NYSE:MCD
|
22.6
|
28%
|
US |
![]() |
Chipotle Mexican Grill Inc
NYSE:CMG
|
41.2
|
99%
|
UK |
![]() |
Compass Group PLC
LSE:CPG
|
168.8
|
84%
|
US |
![]() |
Yum! Brands Inc
NYSE:YUM
|
21.4
|
35%
|
CA |
![]() |
Restaurant Brands International LP
TSX:QSP.UN
|
Not Available | N/A |
CA |
![]() |
Restaurant Brands International Inc
NYSE:QSR
|
22.2
|
30%
|
CN |
![]() |
Yum China Holdings Inc
NYSE:YUMC
|
21.5
|
135%
|
US |
![]() |
Darden Restaurants Inc
NYSE:DRI
|
17.4
|
18%
|
JP |
![]() |
KK Seiyoken
TSE:9734
|
Negative Multiple: -6 979.7 | N/A |
FR |
![]() |
Sodexo SA
PAR:SW
|
15.8
|
57%
|