Starbucks Corp.
Current price101.59USD
Fair value (est., median)28.79USD
UndervaluedFair valueOvervalued
+252.9% above fair valueWould need to fall ~71.7% to reach fair value.
Health Check
27.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Value0/100
Trades about 252.9% above its estimated fair value.
- Discount to fair value
- -252.8%
- Price to book
- —
- Fair-value confidence
- —
Future41.6/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (18y)
- 7.9%
- Earnings CAGR (18y)
- 5.8%
Past68/100
A steady, profitable operating history.
- Return on equity
- —
- Net margin
- 5%
- Earnings CAGR (18y)
- 5.8%
- Profitable years
- 19/19
Health12.5/100
Balance sheet is manageable.
- Debt to equity
- —
- Net debt to equity
- —
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend15/100
Yields 2.39% but pays out more than it earns — watch sustainability.
- Dividend yield
- 2.39%
- Payout ratio
- 149.3%
- Covered by free cash flow
- No
- Years paying
- 16
- Dividend growth
- —
Rewards
—
Risks
- Trades 252.9% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Dividend payout looks stretched.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 29.06B | 32.25B | 35.98B | 36.18B | 37.18B |
| Net Income | 4.20B | 3.28B | 4.12B | 3.76B | 1.86B |
| Net Margin | 14.5% | 10.2% | 11.5% | 10.4% | 5.0% |
| Operating Cash Flow | 5.99B | 4.40B | 6.01B | 6.10B | 4.75B |
| OCF Margin | 20.6% | 13.6% | 16.7% | 16.8% | 12.8% |
| Capital Expenditure | 1.47B | 1.84B | 2.33B | 2.78B | 2.31B |
| Free Cash Flow | 4.52B | 2.56B | 3.68B | 3.32B | 2.44B |
| FCF Margin | 15.6% | 7.9% | 10.2% | 9.2% | 6.6% |
| FCF Conversion | 107.6% | 77.9% | 89.1% | 88.2% | 131.5% |
| EPS (Diluted) | 3.68/sh | 2.88/sh | 3.62/sh | 3.30/sh | 1.63/sh |
| Dividend / Share | 1.86/sh | 1.99/sh | 2.13/sh | 2.27/sh | 2.43/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.39%
Dividend / share2.43 USD
If you invest
USD
Shares (≈)98
Est. annual income238.31 USD
At this rate, dividends alone return your capital in ~41.8 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.62 | 0.62 | — | — | 1.24 | 1.3% |
| 2025 | 0.61 | 0.61 | 0.61 | 0.62 | 2.43 | 2.7% |
| 2024 | 0.57 | 0.57 | 0.57 | 0.61 | 2.27 | 2.5% |
| 2023 | 0.53 | 0.53 | 0.53 | 0.57 | 2.13 | 2.1% |
| 2022 | 0.49 | 0.49 | 0.49 | 0.53 | 1.99 | 2.3% |
| 2021 | 0.45 | 0.45 | 0.45 | 0.49 | 1.86 | 1.7% |
| 2020 | 0.41 | 0.41 | 0.41 | 0.45 | 1.69 | 2.0% |
| 2019 | 0.36 | 0.36 | 0.36 | 0.41 | 1.55 | 1.9% |
| 2018 | — | — | — | — | 1.53 | 2.7% |
| 2017 | — | — | — | — | 1.27 | 2.2% |
| 2016 | — | — | — | — | 1.03 | 1.8% |
| 2015 | — | — | — | — | 0.81 | 1.5% |
| 2014 | — | — | — | — | 0.69 | 1.8% |
| 2013 | — | — | — | — | 0.55 | 1.6% |
| 2012 | — | — | — | — | 0.45 | 1.8% |
| 2011 | — | — | — | — | 0.34 | 1.8% |
| 2010 | — | — | — | — | 0.15 | 1.2% |
| 2009 | — | — | — | — | — | — |
| 2008 | — | — | — | — | — | — |
| 2007 | — | — | — | — | — | — |
Corporate actions
DCash Dividend
0.62 USD /sh2026-05-15
DCash Dividend
0.62 USD /sh2026-02-13
DCash Dividend
0.62 USD /sh2025-11-14
DCash Dividend
0.61 USD /sh2025-08-15
DCash Dividend
0.61 USD /sh2025-05-16
DCash Dividend
0.61 USD /sh2025-02-14
DCash Dividend
0.61 USD /sh2024-11-15
DCash Dividend
0.57 USD /sh2024-08-16
DCash Dividend
0.57 USD /sh2024-05-16
DCash Dividend
0.57 USD /sh2024-02-08
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Discounted Cash Flow
Tap to adjust assumptions
24.50 USD
Dividend Discount Model
Tap to adjust assumptions
33.09 USD
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
Fair Value (median)28.79 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.57%
- CAPM cost of equity
- 11.83%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Starbucks Corp. regularly?
Starting year
- Invested
- 1K/yr · 35K total(1992 → today · 35 yrs)
- your value today is
- 1.3M USD
- Total return
- +3604.1%(+605.0% Dividends · +2999.1% Capital gain)
- Annualised (IRR)
- +17.3%
Invested35KUSD
Dividends211.8KUSD
Capital gain1MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.