Research / Stock / SBUX
S
SBUX
STARBUCKS CORP
105.76
-1.73 -1.61%
close 2026-08-25
Assumptions
14.9%
Market is pricing 14.9%— you agree
Actually grew +84.5%/yrFCF, 2020–2025 — the market is pricing 69.6pts SLOWER than history
10 yrs
3.00%
8.29%
8.3% derived for this company beta 0.97 (1254d vs the S&P 500) · cost of equity 9.1% = 4.7% risk-free + 0.97 × 4.5% premium · 12% debt at 3.4%, taxed at 26%
Fair value
$105.80
+0.0%
At the market's assumptionsCurrent price $105.76Enterprise value 120.3B
Bear $71.78 (9.9% growth)Bull $155.01 (19.9%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 14.9%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
29% the 10 forecast years71% terminal value