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: Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019
Net earnings attributable to Starbucks 3,760,900 4,124,500 3,281,600 4,199,300 928,300 3,599,200
Add: Net income attributable to noncontrolling interest 1,400 200 1,800 1,000 (3,600) (4,600)
Add: Income tax expense 1,207,300 1,277,200 948,500 1,156,600 239,700 871,600
Earnings before tax (EBT) 4,969,600 5,401,900 4,231,900 5,356,900 1,164,400 4,466,200
Add: Interest expense 562,000 550,100 482,900 469,800 437,000 331,000
Earnings before interest and tax (EBIT) 5,531,600 5,952,000 4,714,800 5,826,700 1,601,400 4,797,200
Add: Depreciation and amortization 1,592,400 1,450,300 1,529,400 1,524,100 1,503,200 1,449,300
Earnings before interest, tax, depreciation and amortization (EBITDA) 7,124,000 7,402,300 6,244,200 7,350,800 3,104,600 6,246,500

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).

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 increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

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) 111,772,887
Earnings before interest, tax, depreciation and amortization (EBITDA) 7,124,000
Valuation Ratio
EV/EBITDA 15.69
Benchmarks
EV/EBITDA, Competitors1
Airbnb Inc. 34.55
Booking Holdings Inc. 24.51
Chipotle Mexican Grill Inc.
McDonald’s Corp. 17.75
EV/EBITDA, Sector
Consumer Services 18.62
EV/EBITDA, Industry
Consumer Discretionary 24.02

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

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
Sep 29, 2024 Oct 1, 2023 Oct 2, 2022 Oct 3, 2021 Sep 27, 2020 Sep 29, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 123,439,688 131,421,619 124,120,910 137,971,696 121,059,261 107,863,110
Earnings before interest, tax, depreciation and amortization (EBITDA)2 7,124,000 7,402,300 6,244,200 7,350,800 3,104,600 6,246,500
Valuation Ratio
EV/EBITDA3 17.33 17.75 19.88 18.77 38.99 17.27
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
Chipotle Mexican Grill Inc. 36.37 29.62 40.00 79.87 34.03
McDonald’s Corp. 18.04 20.87 17.49 21.03 17.65
EV/EBITDA, Sector
Consumer Services 20.97 22.11 25.46 59.23 16.04
EV/EBITDA, Industry
Consumer Discretionary 17.94 19.55 21.16 29.01 17.75

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 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 123,439,688 ÷ 7,124,000 = 17.33

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 decreased from 2022 to 2023 and from 2023 to 2024.