Gutenberg Research
  • Home
  • Models
  • Education
    • Cooperative Education Program >
      • Enroll Today >
        • Program Enrollment (Virtual)
        • Program Enrollment (Bootcamp - Boston)
        • Program Enrollment (Bootcamp - New York)
      • Training Hub (Winter'22-'23) >
        • Meetings >
          • Kick-off Call/Orientation (Winter'22-'23)
          • Meeting 1: Building the Model (Winter'22-'23)
          • Meeting 2: Entering Your Forecast Into The Model (Winter'22-'23)
          • Meeting 3: Target Valuation (Winter'22-'23)
          • Meeting 4: Live Starbucks Release (Winter'22-'23)
          • Meeting 5: Live FOMC Policy Release & ERP Update (Winter'22-'23)
        • Classes >
          • Class 1 - Introduction to Financial Modeling (Winter'22-'23)
          • Class 2 - Building the Income Statement (Winter'22-'23)
          • Class 3 - Balance Sheet and Cash Flow Modeling (Winter'22-'23)
          • Class 4 - Model Calibration & Forecasting (Winter'22-'23)
          • Class 5 - The DCF Inputs: Beta, ERP, CAPM, & WACC (Winter'22-'23)
          • Class 6 - Discounted Cash Flow Valuation (Winter'22-'23)
          • Class 7 - Market Multiple-Based Valuation (Winter'22-'23)
          • Class 8 - How to Use Your Earnings Model (Winter'22-'23)
    • Books >
      • Procrastinator's Guide - SBUX >
        • Templates - SBUX
      • Book Registration - Third Edition >
        • Templates - Third Edition
      • Book Registration - Second Edition >
        • Templates - Second Edition
  • About
    • Contact
    • Email Distribution Sign-up
    • Terms of Use
    • Privacy Policy

Starbucks Corp (NASDAQ:SBUX) Earnings Model  

Author: Yash Setia, Published: October 23, 2021 Category: Earnings Preview (Prior to the F4Q2021 SBUX Results)

Notes From the Model Developer: I believe that china sales will go up as there is increasing trend of coffee culture in the country which will keep growing in the coming 4-5 years and it is also becoming more popular among the people. In addition, ​I forecast that coffee cost will go up for Starbucks as I believe that  labor cost will increase in coffee making countries which thereby impact of cost at which coffee can be purchased.
Multiple-Based Valuation: I have taken market multiple of 32.0x which is higher than the average of last 3 months as I am bullish about Starbucks due to their growth in China in terms of increased sales in China which is the second largest country for them in contribution to their sales.  Also, they have very well emerged from Covid pandemic which creates strong fundamentals of their business and they could portray that through their achievement of highest market share ever away from home.
ERP Model Assumptions:  I believe that recent rise in inflation will be an issue in coming time. So, the fed  will be needed to increase the federal rate aggressively which will soon be coming in 3Q 2022. The unemployment will remain high and corporate taxes will also increase. All this will result to higher volatile markets and increase in market risk premium.
SBUX Model (Y.Setia).xlsx
File Size: 798 kb
File Type: xlsx
Download File

ERP Model (Y.Setia).xlsx
File Size: 2362 kb
File Type: xlsx
Download File


​Disclosure: ​The author of this article/model has no financial investment or other conflict of interest related to the subject company or other companies discussed. Any views made or implied in the content represent the author’s opinions.
Gutenberg Research is a media and education company. The information presented on our website and within Gutenberg Research models, files, or other content does not represent investment advice. Data and information presented on this website, or on third party websites posted by us, within our models, files, and other content is for demonstration only, and is presented “as is”. Neither Gutenberg Research nor any Gutenberg Research agents or associates are liable for any errors, delays, incompleteness of data presented, or for actions taken based on reliance on any information contained on this website or within Gutenberg Research models or other content. Investors should consult a professional investment adviser prior to making investment decisions. By accessing this site and/or receiving our models or other content you are deemed to have read and agreed to our Terms of Use posted on this website. This website uses Cookies, refer to our Privacy Policy for details. The Gutenberg Research logo is among the registered and unregistered trademarks of Gutenberg Research LLC. © Gutenberg Research LLC 2023. All Rights Reserved.