Starbucks Corporation (SBUX) Analyst Estimates Quarterly - Discounting Cash Flows
SBUX
Starbucks Corporation
SBUX (NASDAQ)
Period Ending: 2028
09-28
2028
06-28
2028
03-28
2027
12-28
2027
09-28
2027
06-28
2027
03-28
2026
12-28
2026
09-28
2026
06-28
2026
03-28
2025
12-28
2025
09-28
2025
06-28
2025
03-28
2024
12-28
2024
09-28
2024
06-28
2024
03-28
2023
12-28
2023
09-27
2023
06-27
2023
03-27
2022
12-27
2022
09-27
2022
06-27
2022
03-27
2021
12-27
2021
09-27
2021
06-27
2021
03-27
2020
12-27
2020
09-27
2020
06-27
2020
03-27
2019
12-27
2019
09-27
2019
06-27
2019
03-27
2018
12-27
2018
09-27
2017
12-27
2017
09-27
2016
09-27
2016
06-27
2016
03-27
2015
12-27
2015
09-27
2015
06-27
2015
03-27
2014
12-27
2014
09-27
2014
06-27
2014
03-27
2013
12-27
2013
09-27
2013
06-27
2013
03-27
2012
12-27
2012
09-27
2011
09-27
2010
09-27
2010
06-27
2010
03-27
2009
12-27
2009
09-27
2009
06-27
2009
03-27
2008
12-27
2008
09-27
2008
06-27
2008
03-27
2007
12-27
2007
09-27
2007
06-27
2007
03-27
2006
12-27
2006
09-27
2006
06-27
2006
03-27
2005
12-27
2005
09-27
2004
09-27
2004
06-27
2004
03-27
2003
12-27
2003
09-27
2003
06-27
2003
03-27
2002
12-27
2002
09-27
2002
06-27
2002
03-27
2001
12-27
2001
09-27
2000
12-27
2000
09-27
1999
09-27
1999
06-27
1999
03-27
1998
12-27
1998
09-27
1998
06-27
1998
03-27
1997
12-27
1997
09-27
1997
06-27
1997
03-27
1996
12-27
Number of Analysts
1234
17 17 17 16 17 15 16 16 15 17 16 8 7 7 11 7 13 8 8 12 12 7 7 8 7 6 9 6 14 11 7 8 17 16 19 17 14 11 17 8 10 16 11 11 16 12 13 20 13 8 13 13 9 17 18 14 19 8 11 11 14 16 7 18 19 12 16 17 13 14 12 16 19 9 16 13 17 19 17 9 12 12 9 8 14 17 17 12 11 10 7 17 18 10 20 9 13 7
Estimated Revenue
Low
1234
9,504 9,127 9,188 8,700 9,175 9,087 9,058 8,894 9,414 9,179 9,131 8,264 8,644 8,181 8,006 7,488 7,848 8,074 7,163 6,664 6,789 5,958 4,025 5,789 6,989 6,571 6,561 6,209 4,599 4,880 4,261 4,559 4,487 4,190 3,995 4,205 3,932 3,812 3,651 3,843 3,345 3,225 3,099 3,491 2,842 2,882 2,835 3,148 2,574 2,298 1,912 2,090 1,738 1,794 1,615 1,442 1,633 2,092 2,817 2,317 1,796 2,214 1,775 1,887 1,804 1,885 1,425 1,571 1,320 1,407 1,161 1,163 879.1 794.3 878.5 864.8 829.4 763.4 802.8 692.2 501.1 417.7 644.2 413.7 533.9 467.3 379.9 339 300.6 324.5 286.2 267.5 236.2 257 219.8 195.4 173.8 191.3
Average
1234
9,654 9,327 9,295 8,830 9,316 9,198 9,249 9,123 9,597 9,290 9,289 8,408 8,794 8,323 8,145 7,618 7,984 8,214 7,287 6,780 6,907 6,062 4,095 5,890 7,110 6,685 6,675 6,317 5,748 6,100 5,326 5,698 5,609 5,238 4,993 5,257 4,915 4,765 4,563 4,803 4,181 4,032 3,874 4,364 3,552 3,602 3,543 3,935 3,218 2,872 2,390 2,612 2,173 2,242 2,018 1,803 2,042 2,615 3,522 2,896 2,245 2,768 2,219 2,359 2,256 2,356 1,781 1,964 1,650 1,758 1,452 1,453 1,099 992.9 1,098 1,081 1,037 954.2 1,004 865.2 626.4 522.1 805.3 517.1 667.4 584.1 474.9 423.8 375.8 405.6 357.7 334.4 295.2 321.3 274.7 244.2 217.3 239.1
High
1234
9,794 9,637 9,450 9,019 9,526 9,249 9,480 9,293 9,823 9,381 9,465 8,567 8,960 8,480 8,299 7,762 8,135 8,369 7,425 6,908 7,038 6,176 4,173 6,001 7,244 6,811 6,801 6,436 6,898 7,320 6,391 6,838 6,731 6,286 5,992 6,308 5,898 5,718 5,476 5,764 5,017 4,838 4,649 5,237 4,262 4,322 4,252 4,722 3,862 3,447 2,868 3,134 2,607 2,691 2,422 2,164 2,450 3,138 4,226 3,475 2,694 3,321 2,663 2,831 2,707 2,827 2,137 2,356 1,980 2,110 1,742 1,744 1,319 1,191 1,318 1,297 1,244 1,145 1,204 1,038 751.7 626.6 966.4 620.5 800.9 700.9 569.9 508.6 451 486.7 429.2 401.3 354.2 385.6 329.6 293 260.8 286.9
Estimated EBITDA
Low
1234
1,889 1,814 1,826 1,729 1,824 1,806 1,801 1,342 1,665 1,044 1,264 1,220 1,514 825 1,149 1,109 1,376 1,605 1,045 922.8 938.7 652.1 -460.4 737.5 1,234 1,173 1,557 944.2 941.9 1,036 2,272 1,155 1,179 1,083 912.6 1,027 924.2 947 804.7 1,225 908.2 758.5 677 833.8 -2,091 600.8 604.7 651.4 533.2 495.6 362.6 366.2 318.9 323 228.7 195.7 126.9 191.4 176.8 99.64 219.4 373.2 271.6 294.8 287.9 354 205.9 259.7 210.1 272.5 196.2 182.4 152.1 125 167.8 145.4 139.6 122 149.6 120.3 76.83 46.09 129.5 71.19 94.75 41.7 65.12 53.92 44 54.16 49.44 32.64 34 41.84 36.88 30.96 23.04 28.72
Average
1234
1,919 1,854 1,848 1,755 1,852 1,828 1,839 1,677 2,082 1,304 1,580 1,525 1,892 1,031 1,436 1,386 1,720 1,633 1,306 1,153 1,173 815.2 -383.7 921.9 1,542 1,466 1,946 1,180 1,177 1,295 2,841 1,444 1,474 1,354 1,141 1,284 1,155 1,184 1,006 1,531 1,135 948.2 846.2 1,042 -1,742 751 755.9 814.2 666.6 619.6 453.3 457.7 398.6 403.8 285.9 244.6 158.6 239.3 221 124.6 274.3 466.5 339.5 368.5 359.9 442.5 257.3 324.6 262.7 340.6 245.3 227.9 190.2 156.2 209.7 181.7 174.4 152.5 187 150.4 96.04 57.62 161.8 88.99 118.4 52.12 81.4 67.4 55 67.7 61.8 40.8 42.5 52.3 46.1 38.7 28.8 35.9
High
1234
1,947 1,916 1,879 1,793 1,894 1,839 1,884 2,012 2,498 1,565 1,896 1,830 2,271 1,237 1,724 1,663 2,064 1,664 1,567 1,384 1,408 978.2 -306.9 1,106 1,850 1,759 2,335 1,416 1,413 1,554 3,409 1,733 1,768 1,624 1,369 1,541 1,386 1,421 1,207 1,837 1,362 1,138 1,015 1,251 -1,394 901.2 907.1 977.1 799.9 743.5 544 549.2 478.3 484.5 343.1 293.5 190.3 287.2 265.2 149.5 329.2 559.8 407.4 442.2 431.9 531 308.8 389.5 315.2 408.8 294.3 273.5 228.2 187.5 251.7 218.1 209.3 183.1 224.4 180.5 115.3 69.14 194.2 106.8 142.1 62.54 97.68 80.88 66 81.24 74.16 48.96 51 62.76 55.32 46.44 34.56 43.08
Estimated EBIT
Low
1234
1,453 1,395 1,405 1,330 1,403 1,389 1,385 918.5 1,254 615.6 991.9 835 1,140 486.7 901.7 759.1 1,036 1,234 819.8 655.9 651.1 384.7 -1,031 412.9 937.3 866.6 822.3 637.1 687.6 739.6 767.6 818.1 964.1 817.8 691.4 827.6 775.5 732.6 622 732.4 683.8 596.2 515.3 669.4 -2,369 473.9 435.3 521.9 396.7 427 259.5 262.2 226.5 221.6 127.6 108.8 28.05 94.16 14.61 -28.8 124.7 266.5 178.6 196.2 192.8 255.8 138.3 171.7 138.4 201.5 134.7 125 98.44 74.71 117 89.76 84.89 68.42 97.96 71.67 46.78 21.46 5.27 44.2 57 79.97 40.4 30.48 21.36 32.88 30 20.72 18 27.68 24.08 18.4 11.2 16.96
Average
1234
1,476 1,426 1,421 1,350 1,424 1,406 1,414 1,148 1,568 769.5 1,240 1,044 1,425 608.3 1,127 948.9 1,296 1,256 1,025 819.9 813.8 480.9 -859 516.1 1,172 1,083 1,028 796.4 859.4 924.5 959.5 1,023 1,205 1,022 864.2 1,034 969.4 915.7 777.5 915.5 854.8 745.2 644.1 836.7 -1,974 592.4 544.1 652.3 495.9 533.7 324.4 327.7 283.2 277 159.5 136 35.06 117.7 18.26 -24 155.9 333.1 223.2 245.2 241 319.7 172.9 214.6 173.1 251.9 168.3 156.3 123 93.39 146.3 112.2 106.1 85.53 122.4 89.59 58.47 26.83 6.58 55.25 71.25 99.96 50.5 38.1 26.7 41.1 37.5 25.9 22.5 34.6 30.1 23 14 21.2
High
1234
1,497 1,473 1,445 1,379 1,456 1,414 1,449 1,378 1,881 923.4 1,488 1,253 1,710 730 1,353 1,139 1,555 1,279 1,230 983.9 976.6 577.1 -687.2 619.3 1,406 1,300 1,233 955.7 1,031 1,109 1,151 1,227 1,446 1,227 1,037 1,241 1,163 1,099 933 1,099 1,026 894.3 772.9 1,004 -1,579 710.9 652.9 782.8 595.1 640.4 389.3 393.2 339.8 332.5 191.4 163.2 42.07 141.2 21.91 -19.2 187.1 399.7 267.9 294.3 289.2 383.7 207.5 257.5 207.7 302.3 202 187.5 147.7 112.1 175.5 134.6 127.3 102.6 146.9 107.5 70.17 32.19 7.9 66.3 85.5 120 60.6 45.72 32.04 49.32 45 31.08 27 41.52 36.12 27.6 16.8 25.44
Estimated Net Income
Low
1234
576.5 519.7 674.1 512.9 681.3 937.2 1,033 652.9 868.8 432.9 768.5 593.6 789.8 342.2 698.6 539.6 718 1,109 635.1 437.9 443.3 270.5 -993.5 278.2 680.6 642.2 1,007 492.7 514.9 584.3 1,548 630.9 629.1 603.3 460.1 537.9 522 489.1 395.8 786.7 470.2 397.7 341.7 444.8 -1,380 321.9 312.3 357.6 273.9 270.9 181.3 166.3 144.9 151.8 96 80.8 17.14 51.44 5.55 -8.93 76.09 166.5 114.1 126.6 120.6 164 82.11 116.4 87.29 125.4 84.82 82.08 62.34 47.34 73.4 55.68 54.72 41.6 62.72 46.16 29.96 14.11 54.16 28.4 39.2 1.2 25.92 19.68 14.4 21.36 20.48 6.32 11.2 16.8 14.32 11.36 6.96 11.52
Average
1234
668.8 635.3 739.1 554.7 762.2 991.4 1,067 816.1 1,086 541.1 960.6 742 987.2 427.8 873.3 674.5 897.5 1,134 793.9 547.4 554.1 338.2 -827.9 347.7 850.7 802.8 1,258 615.8 643.6 730.3 1,934 788.6 786.3 754.1 575.1 672.3 652.5 611.4 494.8 983.4 587.8 497.1 427.1 556 -1,150 402.3 390.4 447 342.4 338.6 226.6 207.9 181.1 189.8 120 101 21.43 64.3 6.94 -7.44 95.11 208.1 142.7 158.3 150.8 205 102.6 145.5 109.1 156.8 106 102.6 77.92 59.17 91.75 69.6 68.4 52 78.4 57.7 37.45 17.64 67.7 35.5 48.99 1.5 32.4 24.6 18 26.7 25.6 7.9 14 21 17.9 14.2 8.7 14.4
High
1234
738 843.2 812.2 638.5 923.8 1,019 1,113 979.4 1,303 649.4 1,153 890.3 1,185 513.3 1,048 809.4 1,077 1,162 952.7 656.9 665 405.8 -662.3 417.3 1,021 963.4 1,510 739 772.3 876.4 2,321 946.3 943.6 904.9 690.1 806.8 783 733.7 593.8 1,180 705.4 596.5 512.5 667.3 -919.9 482.8 468.5 536.4 410.9 406.3 271.9 249.5 217.3 227.7 144 121.2 25.71 77.16 8.33 -5.96 114.1 249.7 171.2 190 181 245.9 123.2 174.6 130.9 188.1 127.2 123.1 93.5 71.01 110.1 83.52 82.08 62.4 94.08 69.24 44.94 21.17 81.24 42.6 58.79 1.8 38.88 29.52 21.6 32.04 30.72 9.48 16.8 25.2 21.48 17.04 10.44 17.28
Estimated SGA Expenses
Low
1234
641.5 616.1 620.2 587.3 619.3 613.4 611.4 466.1 559.9 484.1 329.7 423.7 509 382.7 299.8 385.2 462.7 545 272.5 308.4 336.5 302.5 390.4 344.3 333.6 323.9 352.1 353.3 313.6 390.8 260.7 308.1 315.1 258.7 264.4 239 243.1 225.2 244.7 238.7 191 209 192.5 199.6 168.9 192.3 184.2 191.9 911.5 835 714.5 817.3 644.7 649.3 627.6 496.9 71.52 891.5 -4,064 1,026 82.32 911.1 304.2 95.62 100.9 92.18 80.38 92.21 82.02 131.4 69.22 64.43 46.95 72.47 75.83 58.37 39.46 39.84 41.32 37.38 25.07 29.62 32.9 20.51 27.9 21.91 17.84 19.76 17.92 16.32 15.92 16.48 15.44 14.24 13.44 11.36 10.56 10.32
Average
1234
651.7 629.6 627.4 596 628.8 620.9 624.3 582.6 699.8 605.1 412.2 529.6 636.2 478.3 374.7 481.5 578.4 554.5 340.6 385.5 420.6 378.1 488 430.4 417.1 404.9 440.2 441.6 392 488.6 325.9 385.1 393.9 323.4 330.5 298.7 303.9 281.5 305.9 298.4 238.7 261.2 240.6 249.5 211.1 240.4 230.3 239.9 1,139 1,044 893.2 1,022 805.8 811.6 784.6 621.1 89.4 1,114 -3,387 1,282 102.9 1,139 380.3 119.5 126.1 115.2 100.5 115.3 102.5 164.2 86.53 80.54 58.69 90.59 94.79 72.97 49.33 49.8 51.65 46.72 31.33 37.02 41.13 25.64 34.88 27.39 22.3 24.7 22.4 20.4 19.9 20.6 19.3 17.8 16.8 14.2 13.2 12.9
High
1234
661.1 650.5 637.9 608.8 643 624.3 639.9 699.1 839.8 726.1 494.6 635.6 763.5 574 449.7 577.8 694.1 564.9 408.8 462.6 504.7 453.8 585.6 516.5 500.5 485.9 528.2 530 470.4 586.3 391.1 462.1 472.7 388.1 396.6 358.5 364.7 337.8 367.1 358.1 286.4 313.5 288.7 299.4 253.3 288.4 276.4 287.9 1,367 1,252 1,072 1,226 967 974 941.5 745.4 107.3 1,337 -2,710 1,539 123.5 1,367 456.3 143.4 151.3 138.3 120.6 138.3 123 197.1 103.8 96.64 70.42 108.7 113.7 87.56 59.19 59.76 61.98 56.07 37.6 44.43 49.35 30.76 41.85 32.86 26.76 29.64 26.88 24.48 23.88 24.72 23.16 21.36 20.16 17.04 15.84 15.48
Estimated EPS
Low
1234
0.505 0.455 0.59 0.449 0.597 0.821 0.904 0.685 0.858 0.903 0.931 0.635 0.756 0.706 0.75 0.583 0.779 0.972 0.763 0.52 0.541 0.305 -0.581 0.333 0.742 0.683 0.708 0.551 0.44 0.46 0.39 0.44 0.43 0.39 0.31 0.35 0.34 0.32 0.26 0.32 0.3 0.26 0.22 0.29 0.22 0.21 0.19 0.24 0.17 0.14 0.1 0.11 0.08 0.09 0.06 0.05 0.05 0.06 0.07 0.08 0.06 0.11 0.07 0.09 0.08 0.1 0.06 0.07 0.05 0.07 0.05 0.05 0.03 0.02 0.04 0.03 0.03 0.02 0.04 0.03 0.02 0.01 0.03 0.02 0.02 0.02 0.02 0.02 0.01 0.02 0.02 0.01 0.01 0.02 0.01 0.01 0.01 0.01
Average
1234
0.586 0.556 0.647 0.486 0.667 0.868 0.935 0.796 0.931 0.972 0.952 0.65 0.773 0.722 0.767 0.597 0.797 0.994 0.781 0.532 0.553 0.312 -0.567 0.341 0.759 0.698 0.724 0.563 0.55 0.58 0.49 0.55 0.54 0.49 0.39 0.44 0.43 0.4 0.33 0.4 0.37 0.32 0.28 0.36 0.28 0.26 0.24 0.3 0.21 0.17 0.13 0.14 0.1 0.11 0.08 0.06 0.06 0.08 0.09 0.1 0.07 0.14 0.09 0.11 0.1 0.13 0.07 0.09 0.06 0.09 0.06 0.06 0.04 0.03 0.05 0.04 0.04 0.03 0.05 0.04 0.02 0.01 0.04 0.02 0.03 0.03 0.02 0.02 0.01 0.02 0.02 0.01 0.01 0.02 0.01 0.01 0.01 0.01
High
1234
0.646 0.738 0.711 0.559 0.809 0.892 0.975 0.907 1.02 0.982 0.975 0.665 0.792 0.74 0.786 0.611 0.817 1.02 0.8 0.545 0.567 0.32 -0.555 0.349 0.777 0.715 0.742 0.577 0.66 0.7 0.59 0.66 0.65 0.59 0.47 0.53 0.52 0.48 0.4 0.48 0.44 0.38 0.34 0.43 0.34 0.31 0.29 0.36 0.25 0.2 0.16 0.17 0.12 0.13 0.1 0.07 0.07 0.1 0.11 0.12 0.08 0.17 0.11 0.13 0.12 0.16 0.08 0.11 0.07 0.11 0.07 0.07 0.05 0.04 0.06 0.05 0.05 0.04 0.06 0.05 0.02 0.01 0.05 0.02 0.04 0.04 0.02 0.02 0.01 0.02 0.02 0.01 0.01 0.02 0.01 0.01 0.01 0.01
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program