sbux final presentation
TRANSCRIPT
![Page 1: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/1.jpg)
Ryan Tamashiro Luis Villacrez
![Page 2: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/2.jpg)
STAR
BUCK
S Overview
Valuation
Enhancement
Sensitivity
Recommendation
Finance 440S.W.O.T
✔️
![Page 3: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/3.jpg)
Company Description- Who are they?
- Seattle’s Best Coffee (1971)
- Products- Espresso and Tea Beverages
- Pikes Place Market- Operates 22,519 Stores- Employs 191,000 Partners
- Retail Product lines- Consumer Packaged Goods- Ready to Eat and Drink Line
![Page 4: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/4.jpg)
Company Description (cont.)
- How are they currently doing?
- Revenue: $20 Billion- Margins: 60% (Gross) 15% (Net)
- Market Capitalization: $82.3 Billion
- Positive Growth Trends - Awards and Recognition
![Page 5: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/5.jpg)
Company Description (cont.)- What is their business strategy/model?
- Customer Centric - Serviced Based - Third Place- Brand Loyalty- Sustainable Growth
![Page 6: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/6.jpg)
STAR
BUCK
S Overview
Valuation
Enhancement
Sensitivity
Recommendation
S.W.O.T
✔️
![Page 7: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/7.jpg)
Strengths- Brand Recognition- Market Share- Employee Satisfaction
- Affordable Luxury- Brand Loyalty- Quality Products
![Page 8: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/8.jpg)
Weaknesses- High Operating Costs- Business Model- Expensive Product Development
- Acquisitions- Joint Ventures
![Page 9: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/9.jpg)
Opportunities
- Technology Innovation
- Foreign Expansion
- Tea Markets
- Strategic Partnership and Acquisitions
- Green Initiative
![Page 10: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/10.jpg)
![Page 11: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/11.jpg)
Risks & Threats- Low Barrier to Entry
- Commodity Price Pressure- Supply Chain Management
- Market Saturation- Exchange Rate Risk- Global Slowdown
![Page 12: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/12.jpg)
STAR
BUCK
S Overview
Valuation
Enhancement
Sensitivity
Recommendation
S.W.O.T
✔️
![Page 13: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/13.jpg)
Growth Rate:
Terminal Growth Rate:
Beta:
Cost of Debt:
Cost of Equity:
Market Premium:
Effective Tax Rate:
WACC:
DCF Assumptions18.07%
1.013.14%
10.84%8.86%
31.93%8.63%
3.00%
![Page 14: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/14.jpg)
Model Considerations
- RD – Moody’s Credit Rating
- Beta Calculation (Regression)
- WACC- CAPM – Market Premium (5 year historical avg.)
- Risk-free Rate- Growth Rate
* Confirmed from the F.S.
![Page 15: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/15.jpg)
DCF Valuation
PV FCFF:
PV Terminal Value:
Total Value of Firm:
Value of Debt:
Value of Equity:
# Outstanding Shares:
$15,594.57$49,800.39$65,384.96
$2,347.50$63,047.461.46 Billion
DCF Valuation: $61.19
![Page 16: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/16.jpg)
Relative Valuation- Competitors
- No true competitors- Costa Coffee- Dunkin Brands- McDonalds
Dunkin Brands:
McDonalds:
Jamba Juice:
P/E P/S P/BV EV/EBITDA P/EBITDA43.06
26.35
21.98
5.37
4.54
1.06
N/A
16.37
15.47
15.86
14.64
N/A
13.11
15.91
N/A
Average: 30.46 3.66 15.47 15.92 14.51
SBUX Implied Price: $57.88 $42.98 $62.34 $35.78
![Page 17: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/17.jpg)
Growth Rate:
Terminal Growth Rate:
Unlevered Beta:
Cost of Debt:
Unlevered Cost of Equity:
Market Premium:
Effective Tax Rate:
WACC:
APV Assumptions18.07%
1.01 .793.14%
10.84 8.89%8.86%
31.93%8.63 8.34%
3.00%
![Page 18: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/18.jpg)
APV Valuation
PV FCFF (Unlevered RE):
PV Terminal Value (Unlevered RE):
PV Tax Shield (Cost of Debt):
Total Value of Firm:
Value of Equity:
# Outstanding Shares:
APV Valuation: $62.56$16,009.49$47,308.78
$388.98$63,707.25$61,359.751.46 Billion
![Page 19: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/19.jpg)
STAR
BUCK
S Overview
Valuation
Enhancement
Sensitivity
Recommendation
S.W.O.T
✔️
![Page 20: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/20.jpg)
Sensitivity Analysis
Growth Rate
WAC
C
![Page 21: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/21.jpg)
STAR
BUCK
S Overview
Valuation
Enhancement
Sensitivity
Recommendation
S.W.O.T
✔️
![Page 22: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/22.jpg)
Value Enhancement- Strong International Growth Prospects
- Recovery in Europe
- New product lines/ Distribution Channels
- Innovative Capacity
PV FCFF:
PV Terminal Value:
Total Value of Firm:
Value of Debt:
Value of Equity:
# Outstanding Shares:
10-Yr. Extended Growth 2 Stage Growth
$39,510$76,373
$115,883$2,348
$113,536
$77.76
$29,948$76,373
$105,921$2,348
$103,5731.46 Billion
$70.941.46 Billion
Recommendation
![Page 23: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/23.jpg)
STAR
BUCK
S Overview
Valuation
Enhancement
Sensitivity
Recommendation
S.W.O.T
✔️
![Page 24: SBUX FINAL Presentation](https://reader034.vdocument.in/reader034/viewer/2022042706/587e3ae71a28ab9f5d8b5ca1/html5/thumbnails/24.jpg)
STAR
BUCK
S Overview
Valuation
Enhancement
Sensitivity
Recommendation
S.W.O.T
BUYPrice Target: $70.94
Current Price: $56.45