Stock Analysis on Net

Starbucks Corp. (NASDAQ:SBUX)

$24.99

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

Starbucks Corp., FCFF calculation

US$ in thousands

Microsoft Excel
12 months ended: Sep 28, 2025 Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020
Net earnings attributable to Starbucks
Net (earnings) loss attributable to noncontrolling interests
Net noncash charges
Cash provided by (used in) changes in operating assets and liabilities
Net cash provided by operating activities
Cash paid during the period for interest, net of capitalized interest, net of tax1
Additions to property, plant and equipment
Free cash flow to the firm (FCFF)

Based on: 10-K (reporting date: 2025-09-28), 10-K (reporting date: 2024-09-29), 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).


Net Cash Provided by Operating Activities
The net cash provided by operating activities experienced substantial fluctuations over the analyzed periods. Starting at approximately 1.6 billion US dollars, there was a significant increase reaching about 6.0 billion in the period ending October 3, 2021. This was followed by a decline to around 4.4 billion in October 2, 2022. Subsequently, the net cash again rose to approximately 6.1 billion in October 1, 2023, maintaining a similar level in September 29, 2024. The latest period saw a decrease to roughly 4.7 billion US dollars. The trend indicates a pattern of volatility with peaks around 6 billion and troughs near 4.4–4.7 billion.
Free Cash Flow to the Firm (FCFF)
Free cash flow to the firm displayed notable variability across the periods. Beginning at around 429 million US dollars, there was a remarkable increase to nearly 4.9 billion in October 3, 2021. This was succeeded by a decline to approximately 2.9 billion in the following year. The figure rebounded to about 4.1 billion in October 1, 2023, then decreased to 3.8 billion and further to about 2.9 billion in the last reported period. The pattern mimics the operating cash flow trend with high volatility and oscillations between roughly 2.9 billion and 4.9 billion.
Overall Observations
Both net cash from operating activities and free cash flow to the firm exhibit significant fluctuations over the examined years, with peaks generally occurring around 2021 and 2023. Despite these variations, the cash flow measures maintain positive values throughout, suggesting ongoing operational liquidity. The fluctuating nature of these metrics could reflect changes in operational efficiency, capital expenditures, or broader market conditions influencing cash generation and expenditures. Attention to the drivers of these oscillations could provide insights into operational risks and investment needs.

Interest Paid, Net of Tax

Starbucks Corp., interest paid, net of tax calculation

US$ in thousands

Microsoft Excel
12 months ended: Sep 28, 2025 Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash paid during the period for interest, net of capitalized interest, before tax
Less: Cash paid during the period for interest, net of capitalized interest, tax2
Cash paid during the period for interest, net of capitalized interest, net of tax

Based on: 10-K (reporting date: 2025-09-28), 10-K (reporting date: 2024-09-29), 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).

1 See details »

2 2025 Calculation
Cash paid during the period for interest, net of capitalized interest, tax = Cash paid during the period for interest, net of capitalized interest × EITR
= × =


The analysis of the financial data over the reported periods reveals the following trends and insights:

Effective Income Tax Rate (EITR)
The effective income tax rate has demonstrated a consistent upward trend over the observed years. Starting at 20.6% in the initial period, it gradually increased each year, reaching 25.9% by the final period. This steady rise indicates an increasing tax burden relative to income before taxes, which could impact net profitability if pre-tax earnings do not increase commensurately.
Cash Paid During the Period for Interest, Net of Capitalized Interest and Net of Tax
The cash outflow for interest payments has also exhibited a general upward trajectory. Beginning at approximately $315 million, it rose to about $436 million in the latest period. Although there was a slight dip observed from the second to the third period, the overall pattern points to increasing interest expenses, which may reflect higher borrowing levels, rising interest rates, or changes in financing structure.

In summary, the data indicates growing tax obligations alongside increasing interest cash payments over the years. These trends could have implications for the company's cash flow management and net earnings, necessitating careful financial planning going forward.


Enterprise Value to FCFF Ratio, Current

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

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Airbnb Inc.
Booking Holdings Inc.
Chipotle Mexican Grill Inc.
DoorDash, Inc.
McDonald’s Corp.
EV/FCFF, Sector
Consumer Services
EV/FCFF, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2025-09-28).

1 Click competitor name to see calculations.

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


Enterprise Value to FCFF Ratio, Historical

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

Microsoft Excel
Sep 28, 2025 Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Airbnb Inc.
Booking Holdings Inc.
Chipotle Mexican Grill Inc.
DoorDash, Inc.
McDonald’s Corp.
EV/FCFF, Sector
Consumer Services
EV/FCFF, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2025-09-28), 10-K (reporting date: 2024-09-29), 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).

1 See details »

2 See details »

3 2025 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


The analysis of the financial data over the reported periods reveals notable fluctuations in both the enterprise value (EV) and free cash flow to the firm (FCFF), which in turn significantly affect the valuation multiple represented by the EV/FCFF ratio.

Enterprise Value (EV)
The enterprise value demonstrated variability throughout the timeline. It initially increased from approximately 121 billion to nearly 138 billion, marking a significant peak by the second period. Following this rise, EV experienced a decline and subsequent cycles of moderate fluctuation, ultimately decreasing to around 109 billion in the latest period. This trend suggests a reduction in market valuation or underlying factors influencing the company's total value over time.
Free Cash Flow to the Firm (FCFF)
The free cash flow to the firm exhibited pronounced volatility. Starting from a relatively modest base near 429 million, FCFF surged sharply to just under 5 billion by the second period. After this substantial increase, the free cash flow decreased in the following periods but remained consistently in the multi-billion range, fluctuating between approximately 2.9 billion and 4.1 billion. Despite these fluctuations, FCFF did not return to its initial low level, indicating persistent cash generation ability despite variability.
EV/FCFF Ratio
The valuation multiple derived from the enterprise value and free cash flow displayed a marked decline from an extremely high value near 282 to values ranging between approximately 28 and 38 in the subsequent reporting periods. This substantial drop suggests that earlier valuations were markedly elevated relative to cash flow generation, potentially reflecting market conditions or company-specific risk perceptions. Later periods show more stabilized and relatively lower multiples, indicating a normalization of valuation in relation to cash flow.

In summary, while enterprise value has seen declines from its peak, free cash flow has generally remained robust despite volatility. The resulting EV/FCFF ratio has significantly decreased from an initially inflated level to a range that may better reflect the underlying cash flow performance and market valuation dynamics. These trends highlight changing market perceptions or operational conditions influencing valuation metrics over the duration analyzed.