Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
29.31 USD29.31 USD31.61 USD
+260%
29.31 USDCurrent price is 260.5% above the base model value.
S
Consumer CyclicalRestaurantsUnited States
SBUX.US · Starbucks Corporation
NMS · US · USD
Latest price105.65 USD
30D+3.04%
Vs. base value+254%
Research summary
SBUX.US latest organized financial period shows revenue grew +0% YoY and net income grew +0% YoY. Current price is about 106 USD, while the model base case is about 29.87 USD; the current price sits +254% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue37B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price105.65 USD
Base value29.87 USD
Vs. base+254%
Price date2026/04/28
29.87 USD29.87 USD31.61 USD
+254%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
29.90 USD29.90 USD32.25 USD
+253%
29.90 USDCurrent price is 253.4% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth16.8%
Current price implies roughly 16.8% annualized FCF growth.
16.8%Current price implies roughly 16.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
29.87 USD29.87 USD29.87 USD
+254%
29.87 USDCurrent price is 253.8% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/09/29 | Annual | 37B USD | 2B USD | 2B USD | 1.63 |
| 2025/09/27 | Annual | 37B USD | 2B USD | 2B USD | 1.63 |
| 2024/09/29 | Annual | 36B USD | 4B USD | 3B USD | 3.31 |
| 2024/09/28 | Annual | 36B USD | 4B USD | 3B USD | 3.31 |
| 2023/09/30 | Annual | 36B USD | 4B USD | 4B USD | 3.58 |
Ad placement