Stock Analysis on Net

Starbucks Corp. (NASDAQ:SBUX)

Enterprise Value (EV) 

Microsoft Excel

Current Enterprise Value (EV)

Starbucks Corp., current enterprise value calculation

Microsoft Excel
Current share price (P) $92.11
No. shares of common stock outstanding 1,136,400,000
US$ in thousands
Common equity (market value)1 104,673,804
Add: Noncontrolling interests (per books) 7,300
Total equity 104,681,104
Add: Current portion of long-term debt (per books) 1,248,900
Add: Long-term debt, excluding current portion (per books) 14,319,500
Total equity and debt 120,249,504
Less: Cash and cash equivalents 3,286,200
Less: Short-term investments 257,000
Enterprise value (EV) 116,706,304

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

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 92.11 × 1,136,400,000


Historical Enterprise Value (EV)

Starbucks Corp., EV calculation

Microsoft Excel
Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019
Share price1, 2 $98.26 $105.57 $97.95 $110.78 $93.53 $84.21
No. shares of common stock outstanding1 1,133,800,000 1,136,700,000 1,147,800,000 1,173,200,000 1,173,700,000 1,181,000,000
US$ in thousands
Common equity (market value)3 111,407,188 120,001,419 112,427,010 129,967,096 109,776,161 99,452,010
Add: Noncontrolling interests (book value) 7,300 7,000 7,900 6,700 5,700 1,200
Total equity 111,414,488 120,008,419 112,434,910 129,973,796 109,781,861 99,453,210
Add: Current portion of long-term debt (book value) 1,248,900 1,818,600 1,749,000 998,900 1,249,900
Add: Long-term debt, excluding current portion (book value) 14,319,500 13,547,600 13,119,900 13,616,900 14,659,600 11,167,000
Total equity and debt 126,982,888 135,374,619 127,303,810 144,589,596 125,691,361 110,620,210
Less: Cash and cash equivalents 3,286,200 3,551,500 2,818,400 6,455,700 4,350,900 2,686,600
Less: Short-term investments 257,000 401,500 364,500 162,200 281,200 70,500
Enterprise value (EV) 123,439,688 131,421,619 124,120,910 137,971,696 121,059,261 107,863,110

Based on: 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), 10-K (reporting date: 2019-09-29).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Starbucks Corp. Annual Report.

3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 98.26 × 1,133,800,000


Common equity (market value)
The common equity value generally increased from 2019 to 2021, rising from approximately 99.5 billion to nearly 130 billion US dollars. However, there was a decline observed in 2022 to around 112.4 billion, followed by a partial recovery in 2023 to 120 billion, and then a slight decrease again in 2024 to approximately 111.4 billion. This pattern reflects a peak around 2021 with subsequent volatility in the following years.
Total equity
Total equity follows a trend similar to that of common equity (market value), indicating close alignment between the two measures. Starting near 99.5 billion in 2019, it peaked at about 130 billion in 2021 before falling to around 112.4 billion in 2022, increasing again to 120 billion in 2023, and then declining slightly to about 111.4 billion in 2024. This consistency suggests stable equity structure relative to the market value of common equity during the period.
Total equity and debt
Total equity and debt increased steadily from 2019 through 2021, growing from approximately 110.6 billion to 144.6 billion US dollars. The figure then declined in 2022 to about 127.3 billion, increased again in 2023 to 135.4 billion, and decreased to nearly 127 billion in 2024. The data suggests that the company's combined equity and debt financing exhibited growth until 2021, followed by fluctuations in the subsequent years, potentially reflecting changing financing policies or market conditions.
Enterprise value (EV)
Enterprise value rose consistently from 2019 (approximately 107.9 billion) to 2021 (around 138 billion), showing significant growth in overall company valuation. However, EV decreased in 2022 to about 124.1 billion, increased again in 2023 to 131.4 billion, then declined to 123.4 billion in 2024. These movements indicate a peak valuation in 2021, with some instability thereafter, possibly linked to market conditions or operational performance variances.