Stock Analysis on Net

Starbucks Corp. (NASDAQ:SBUX)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Starbucks Corp., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Net earnings attributable to Starbucks 4,124,500 3,281,600 4,199,300 928,300 3,599,200 4,518,300
Add: Net income attributable to noncontrolling interest 200 1,800 1,000 (3,600) (4,600) (300)
Add: Income tax expense 1,277,200 948,500 1,156,600 239,700 871,600 1,262,000
Earnings before tax (EBT) 5,401,900 4,231,900 5,356,900 1,164,400 4,466,200 5,780,000
Add: Interest expense 550,100 482,900 469,800 437,000 331,000 170,300
Earnings before interest and tax (EBIT) 5,952,000 4,714,800 5,826,700 1,601,400 4,797,200 5,950,300
Add: Depreciation and amortization 1,450,300 1,529,400 1,524,100 1,503,200 1,449,300 1,305,900
Earnings before interest, tax, depreciation and amortization (EBITDA) 7,402,300 6,244,200 7,350,800 3,104,600 6,246,500 7,256,200

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Starbucks Corp. EBITDA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Enterprise Value to EBITDA Ratio, Current

Starbucks Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 110,091,432
Earnings before interest, tax, depreciation and amortization (EBITDA) 7,402,300
Valuation Ratio
EV/EBITDA 14.87
Benchmarks
EV/EBITDA, Competitors1
Airbnb Inc. 42.85
Booking Holdings Inc. 17.26
Carnival Corp. & plc 10.68
Chipotle Mexican Grill Inc. 40.44
McDonald’s Corp. 16.74
EV/EBITDA, Sector
Consumer Services 18.58
EV/EBITDA, Industry
Consumer Discretionary 17.65

Based on: 10-K (reporting date: 2023-10-01).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Starbucks Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 131,421,619 124,120,910 137,971,696 121,059,261 107,863,110 85,067,896
Earnings before interest, tax, depreciation and amortization (EBITDA)2 7,402,300 6,244,200 7,350,800 3,104,600 6,246,500 7,256,200
Valuation Ratio
EV/EBITDA3 17.75 19.88 18.77 38.99 17.27 11.72
Benchmarks
EV/EBITDA, Competitors4
Airbnb Inc. 40.65 36.61 338.63
Booking Holdings Inc. 19.60 19.20 45.39 73.17 10.49
Carnival Corp. & plc 11.16 8.11 9.21
Chipotle Mexican Grill Inc. 36.37 29.62 40.00 79.88 34.03
McDonald’s Corp. 18.04 20.87 17.49 21.03 17.65
EV/EBITDA, Sector
Consumer Services 19.80 26.04 36.44 234.32 14.59
EV/EBITDA, Industry
Consumer Discretionary 17.80 20.04 21.99 30.91 17.35

Based on: 10-K (reporting date: 2023-10-01), 10-K (reporting date: 2022-10-02), 10-K (reporting date: 2021-10-03), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 131,421,619 ÷ 7,402,300 = 17.75

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Starbucks Corp. EV/EBITDA ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.