Dimitry Nakhla | Babylon Capital®
$SBUX Update 👇🏽

In the first two photos you will see the “Before Earnings” estimates & “After Earnings” estimates

The original 2026 EPS estimate was lowered from $5.35 to $4.98, a 6.91% decrease 📉

However, it would be prudent to approach these lower estimates with caution, as we've witnessed a significant decline in $SBUX's near-term predictability. This decreased reliability warrants a healthy dose of skepticism when considering these estimates

This is why I believe that, while shares may appear to be undervalued, it’s wise to let the sand settle for a couple quarters until there’s been some type of “bottom” in the business

While waiting may mean missing the exact bottom, it also ensures avoiding the potential danger of catching a falling knife if $SBUX faces further difficulties — & if you purchased $SBUX when it appeared undervalued in the mid $80’s — the current price isn’t necessarily too far off
___

With that being said, let’s make some conservative assumptions (I’ve reduced 2025 & 2026 & just assume an 11% growth rate) and see what kind of CAGR potential $SBUX has if it can get close to meeting these estimates:

2024E: $3.73 (5.4% YoY) *FY Sep
2025E: $4.14 (11.0% YoY)
2026E: $4.59 (11.0% YoY)

Let’s assume $SBUX ends 2026 with $4.59 in EPS (~10% below current estimates) & see its CAGR potential assuming different multiples

21x P/E: $96.39💵 … ~14.0% CAGR

20x P/E: $91.80💵 … ~11.7% CAGR

19x P/E: $87.21💵 … ~9.4% CAGR

Even when we assume lower EPS growth & a lower multiple, $SBUX appears to be a decent consideration at $75💵

IF (big IF) the 2024 challenges are a one-off, then those buying today will likely do well as yesterday’s mega-decline made up for the decreased estimates

If the 2024 challenges carry over into 2025, then there’s much greater uncertainty in $SBUX return potential & this is why I believe it’s wise to wait a couple of quarters to let the “sand settle”

#stocks #investing
___

𝐃𝐈𝐒𝐂𝐋𝐎𝐒𝐔𝐑𝐄‼️: 𝐓𝐡𝐢𝐬 𝐢𝐬 𝐍𝐎𝐓 𝐈𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐀𝐝𝐯𝐢𝐜𝐞. 𝐁𝐚𝐛𝐲𝐥𝐨𝐧 𝐂𝐚𝐩𝐢𝐭𝐚𝐥® 𝐚𝐧𝐝 𝐢𝐭𝐬 𝐫𝐞𝐩𝐫𝐞𝐬𝐞𝐧𝐭𝐚𝐭𝐢𝐯𝐞𝐬 𝐦𝐚𝐲 𝐡𝐚𝐯𝐞 𝐩𝐨𝐬𝐢𝐭𝐢𝐨𝐧𝐬 𝐢𝐧 𝐭𝐡𝐞 𝐬𝐞𝐜𝐮𝐫𝐢𝐭𝐢𝐞𝐬 𝐝𝐢𝐬𝐜𝐮𝐬𝐬𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭.

𝐓𝐡𝐞 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐢𝐬 𝐢𝐧𝐭𝐞𝐧𝐝𝐞𝐝 𝐟𝐨𝐫 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧𝐚𝐥 𝐩𝐮𝐫𝐩𝐨𝐬𝐞𝐬 𝐨𝐧𝐥𝐲 𝐚𝐧𝐝 𝐬𝐡𝐨𝐮𝐥𝐝 𝐧𝐨𝐭 𝐛𝐞 𝐜𝐨𝐧𝐬𝐭𝐫𝐮𝐞𝐝 𝐚𝐬 𝐢𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐚𝐝𝐯𝐢𝐜𝐞 𝐭𝐨 𝐦𝐞𝐞𝐭 𝐭𝐡𝐞 𝐬𝐩𝐞𝐜𝐢𝐟𝐢𝐜 𝐧𝐞𝐞𝐝𝐬 𝐨𝐟 𝐚𝐧𝐲 𝐢𝐧𝐝𝐢𝐯𝐢𝐝𝐮𝐚𝐥 𝐨𝐫 𝐬𝐢𝐭𝐮𝐚𝐭𝐢𝐨𝐧. 𝐏𝐚𝐬𝐭 𝐩𝐞𝐫𝐟𝐨𝐫𝐦𝐚𝐧𝐜𝐞 𝐢𝐬 𝐧𝐨 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞 𝐨𝐟 𝐟𝐮𝐭𝐮𝐫𝐞 𝐫𝐞𝐬𝐮𝐥𝐭𝐬.

𝐈𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐡𝐚𝐬 𝐛𝐞𝐞𝐧 𝐨𝐛𝐭𝐚𝐢𝐧𝐞𝐝 𝐟𝐫𝐨𝐦 𝐬𝐨𝐮𝐫𝐜𝐞𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞𝐝 𝐭𝐨 𝐛𝐞 𝐫𝐞𝐥𝐢𝐚𝐛𝐥𝐞, 𝐛𝐮𝐭 𝐢𝐬 𝐧𝐨𝐭 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞𝐝 𝐚𝐬 𝐭𝐨 𝐜𝐨𝐦𝐩𝐥𝐞𝐭𝐞𝐧𝐞𝐬𝐬 𝐨𝐫 𝐚𝐜𝐜𝐮𝐫𝐚𝐜𝐲."

A sober valuation analysis on $SBUX 🧘🏽‍♂️

•NTM P/E Ratio: 21.32x
•10-Year Mean: 28.64x

•NTM FCF Yield: 4.22%
•10-Year Mean: 3.17%

As you can see, $SBUX appears to be trading below fair value

Going forward, investors can expect to receive ~34% MORE in earnings per share & ~33% MORE in FCF per share🧠***

Before we get into valuation, let’s take a look at why $SBUX is a quality business

BALANCE SHEET🆗
•Cash & Equivalents: $3.95B
•Long-Term Debt: $13.59B

$SBUX has a decent balance sheet, a BBB+ S&P Credit Rating & 10.92x FFO Interest Coverage Ratio

RETURN ON CAPITAL✅
•2018: 34.9%
•2019: 76.4%
•2020: 9.0%
•2021: 25.5%
•2022: 29.1%
•2023: 33.2%

RETURN ON EQUITY🆗
•2018: 136.2%
•2019: (142.2%)
•2020: (13.2%)
•2021: (64.1%)
•2022: (46.9%)
•2023: (49.4%)

$SBUX has solid return metrics, highlighting the financial efficiency of the business

REVENUES✅
•2013: $14.87B
•2023: $35.98B
•CAGR: 9.23%

FREE CASH FLOW✅
•2013: $1.76B
•2023: $3.68B
•CAGR: 7.65%

NORMAL[...]

IZED EPS✅
•2013: $1.10
•2023: $3.54
•CAGR: 12.39%

SHARE BUYBACKS✅
•2013 Shares Outstanding: 1.52B
•LTM Shares Outstanding: 1.15B

By reducing its shares outstanding ~24%, $SBUX increased its EPS by ~31% (assuming 0 growth)

MARGINS✅
•LTM Gross Margins: 27.4%
•LTM Operating Margins: 15.4%
•LTM Net Income Margins: 11.5%

PAID DIVIDENDS✅
•2013: $0.45
•2023: $2.16
•CAGR: 16.98%

***NOW TO VALUATION 🧠

As stated above, investors can expect to receive ~34% MORE in EPS & ~33% MORE in FCF per share

Using Benjamin Graham’s 2G rule of thumb, $SBUX has to grow earnings at an 10.62% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2024 - 2026 EPS growth over the next few years to be greater than the (10.13%) required growth rate:

2024E: $4.01 (13.3% YoY) *FY Sep
2025E: $4.65 (16.0% YoY)
2026E: $5.36 (15.3% YoY)

$SBUX has a good track record of meeting analyst estimates ~2 years out, BUT let’s assume $SBUX ends 2026 with $5.10 in EPS (5% below current estimates) & see its CAGR potential assuming different multiples

22x P/E: $112.20💵 … ~13.1% CAGR

21x P/E: $107.10💵 … ~11.0% CAGR

20x P/E: $102.00💵 … ~8.9% CAGR

As you can see EVEN when we assume a 20x - 21x multiple (a level that has rarely been breached in the past decade as you’ll see in the P/E chart) AND EVEN when we assume a 5% lower earnings estimate in 2026, $SBUX has attractive CAGR potential

So, there’s already a decent margin of safety 💪🏽

When we assume >22x (also well below its 10-year average and on the lower end of its valuation range), $SBUX has the potential to compound in the mid-teens

$SBUX appears to be an attractive consideration today at $88.00💵

$SBUX reports earnings today after close 🗓️

#stocks #investing
___

𝐃𝐈𝐒𝐂𝐋𝐎𝐒𝐔𝐑𝐄‼️: 𝐓𝐡𝐢𝐬 𝐢𝐬 𝐍𝐎𝐓 𝐈𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐀𝐝𝐯𝐢𝐜𝐞. 𝐁𝐚𝐛𝐲𝐥𝐨𝐧 𝐂𝐚𝐩𝐢𝐭𝐚𝐥® 𝐚𝐧𝐝 𝐢𝐭𝐬 𝐫𝐞𝐩𝐫𝐞𝐬𝐞𝐧𝐭𝐚𝐭𝐢𝐯𝐞𝐬 𝐦𝐚𝐲 𝐡𝐚𝐯𝐞 𝐩𝐨𝐬𝐢𝐭𝐢𝐨𝐧𝐬 𝐢𝐧 𝐭𝐡𝐞 𝐬𝐞𝐜𝐮𝐫𝐢𝐭𝐢𝐞𝐬 𝐝𝐢𝐬𝐜𝐮𝐬𝐬𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭.

𝐓𝐡𝐞 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐢𝐬 𝐢𝐧𝐭𝐞𝐧𝐝𝐞𝐝 𝐟𝐨𝐫 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧𝐚𝐥 𝐩𝐮𝐫𝐩𝐨𝐬𝐞𝐬 𝐨𝐧𝐥𝐲 𝐚𝐧𝐝 𝐬𝐡𝐨𝐮𝐥𝐝 𝐧𝐨𝐭 𝐛𝐞 𝐜𝐨𝐧𝐬𝐭𝐫𝐮𝐞𝐝 𝐚𝐬 𝐢𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐚𝐝𝐯𝐢𝐜𝐞 𝐭𝐨 𝐦𝐞𝐞𝐭 𝐭𝐡𝐞 𝐬𝐩𝐞𝐜𝐢𝐟𝐢𝐜 𝐧𝐞𝐞𝐝𝐬 𝐨𝐟 𝐚𝐧𝐲 𝐢𝐧𝐝𝐢𝐯𝐢𝐝𝐮𝐚𝐥 𝐨𝐫 𝐬𝐢𝐭𝐮𝐚𝐭𝐢𝐨𝐧. 𝐏𝐚𝐬𝐭 𝐩𝐞𝐫𝐟𝐨𝐫𝐦𝐚𝐧𝐜𝐞 𝐢𝐬 𝐧𝐨 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞 𝐨𝐟 𝐟𝐮𝐭𝐮𝐫𝐞 𝐫𝐞𝐬𝐮𝐥𝐭𝐬.

𝐈𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐡𝐚𝐬 𝐛𝐞𝐞𝐧 𝐨𝐛𝐭𝐚𝐢𝐧𝐞𝐝 𝐟𝐫𝐨𝐦 𝐬𝐨𝐮𝐫𝐜𝐞𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞𝐝 𝐭𝐨 𝐛𝐞 𝐫𝐞𝐥𝐢𝐚𝐛𝐥𝐞, 𝐛𝐮𝐭 𝐢𝐬 𝐧𝐨𝐭 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞𝐝 𝐚𝐬 𝐭𝐨 𝐜𝐨𝐦𝐩𝐥𝐞𝐭𝐞𝐧𝐞𝐬𝐬 𝐨𝐫 𝐚𝐜𝐜𝐮𝐫𝐚𝐜𝐲. "- Dimitry Nakhla | Babylon Capital®
tweet

The Long Investor
$SBUX the competition has caught up

The coffee isn’t great

But we like the wifi and areas to work

The collapse of Starbucks is insane:

Starbucks' CEO went on LIVE TV attempting to revive the stock.

He says, "it was a very tough quarter due to pressures on customers, China, and challenges of the business in the Middle East also impacting us in other geographies."

The worst part?

When he was asked why they did not preannounce such a horrible quarter he says, "we were working on action plans."

As he was talking throughout the 10 minute interview, the stock went down another 5% in REAL TIME.

Starbucks stock, $SBUX, closed the day 16% lower and has erased ~$35 BILLION in value since its all time high.

How did Starbucks collapse so quickly? - The Kobeissi Letter
tweet

Hidden Value Gems
Wondering if there is a correlation between your customer experience and the share price of the company providing the service.

My flight from Chicago to Omaha was delayed by almost 10 hours, with many other issues along the way 😠

Luckily I met a great group of value investors from Germany on the same flight.

$AAL
@AmericanAir
tweet

Giuliano
How our subconscious perceives organs’ anomalies during dreams.

Freud. https://t.co/h5C9Q2s5Ja
tweet

 Q-Cap 
Oh hi there , $XPEL shareholder ? Yes welcome, please have a seat in the shitco section. Yeah I’m sorry our VIP section is being occupied by $DJT and $CVNA right now. https://t.co/AOk2NtyIND
tweet

Giuliano
Librela did 100M in revenue, up 194% YoY.

Simparica Trio had revenues of 243M, growing 61% in spite of competition arising.

$ZTS https://t.co/6Cdywfbbnl
tweet

Dimitry Nakhla | Babylon Capital®
A sober valuation analysis on $AAPL 🧘🏽‍♂️

•NTM P/E Ratio: 25.48x
•5-Year Mean: 25.57x

•NTM FCF Yield: 4.32%
•5-Year Mean: 4.30%

As you can see, $AAPL appears to be fairly valued

Going forward, investors can expect to receive about the same in earnings per share & FCF per share🧠***

Before we get into valuation, let’s take a look at why $AAPL is a quality business

BALANCE SHEET✅
•Cash & Equivalents: $61.56B
•Long-Term Debt: $95.28B

$AAPL has an excellent balance sheet, an AA+ S&P Credit Rating & 171x FFO Interest Coverage Ratio

RETURN ON CAPITAL✅
•2018: 32.0%
•2019: 32.2%
•2020: 35.3%
•2021: 54.6%
•2022: 65.2%
•2023: 61.4%

RETURN ON EQUITY✅
•2018: 49.4%
•2019: 55.9%
•2020: 73.7%
•2021: 147.4%
•2022: 175.5%
•2023: 171.9%

$AAPL has great return metrics, highlighting the financial efficiency of the business

REVENUES✅
•2013: $170.91B
•2023: $383.29B
•CAGR: 8.41%

FREE CASH FLOW✅
•2013: $45.50B
•2023: $99.58B
•CAGR: 8.14%

NORMALIZED EPS✅
•2013: $1.42
•2023: $6.13
•CAGR: 15.74%

SHARE BUYBACKS✅
•2013 Shares Outstanding: 26.09B
•LTM Shares Outstanding: 15.81B

By reducing its shares outstanding ~39.4%, $AAPL increased its EPS by ~65.0% (assuming 0 growth)

MARGINS✅
•LTM Gross Margins: 44.1%
•LTM Operating Margins: 29.8%
•LTM Net Income Margins: 25.3%

***NOW TO VALUATION 🧠

As stated above, investors can expect to receive about the same in EPS & FCF per share

Using Benjamin Graham’s 2G rule of thumb, $AAPL has to grow earnings at a 12.74% CAGR over the next several years to justify its valuation

Today, analysts anticipate 2024 - 2026 EPS growth over the next few years to be less than the (12.74%) required growth rate:

2024E: $6.56 (6.9% YoY)
2025E: $7.14 (8.9% YoY)
2026E: $7.81 (9.4% YoY)

$AAPL has a good track record of meeting analyst estimates ~2 years out, so let’s assume $AAPL ends 2026 with $7.81 in EPS & see its CAGR potential assuming different multiples

27x P/E: $210.87💵 … ~9.9% CAGR

26x P/E: $203.06💵 … ~8.2% CAGR

25x P/E: $195.25💵 … ~6.4% CAGR

24x P/E: $187.44💵 … ~4.7% CAGR

23x P/E: $179.63💵 … ~2.9% CAGR

As you can see, we’d have to assume >27x earnings for $AAPL to have double digit CAGR potential (given current earnings estimates)

While $AAPL is a superb business, I have a hard time relying on the >27x assumption given their slowing growth rate, among other things

You’ll also notice $AAPL has been “dead money” for 2.5 years (since December 2021)

This can be attributed to its multiple expansion — $AAPL demanded a 31.40x multiple at the time — & its slowing growth rate that recently led to its multiple contraction

Today at $170💵 $AAPL appears to be fully valued

I’d reconsider $AAPL closer to $150💵 or at ~22.50x forward estimates (~11.7% below today’s price) where I can possibly expect double digit return potential assuming a 24x end multiple in 2026

#stocks #investing
___

𝐃𝐈𝐒𝐂𝐋𝐎𝐒𝐔𝐑𝐄‼️: 𝐓𝐡𝐢𝐬 𝐢𝐬 𝐍𝐎𝐓 𝐈𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐀𝐝𝐯𝐢𝐜𝐞. 𝐁𝐚𝐛𝐲𝐥𝐨𝐧 𝐂𝐚𝐩𝐢𝐭𝐚𝐥® 𝐚𝐧𝐝 𝐢𝐭𝐬 𝐫𝐞𝐩𝐫𝐞𝐬𝐞𝐧𝐭𝐚𝐭𝐢𝐯𝐞𝐬 𝐦𝐚𝐲 𝐡𝐚𝐯𝐞 𝐩𝐨𝐬𝐢𝐭𝐢𝐨𝐧𝐬 𝐢𝐧 𝐭𝐡𝐞 𝐬𝐞𝐜𝐮𝐫𝐢𝐭𝐢𝐞𝐬 𝐝𝐢𝐬𝐜𝐮𝐬𝐬𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭.

𝐓𝐡𝐞 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐢𝐬 𝐢𝐧𝐭𝐞𝐧𝐝𝐞𝐝 𝐟𝐨𝐫 𝐢𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧𝐚𝐥 𝐩𝐮𝐫𝐩𝐨𝐬𝐞𝐬 𝐨𝐧𝐥𝐲 𝐚𝐧𝐝 𝐬𝐡𝐨𝐮𝐥𝐝 𝐧𝐨𝐭 𝐛𝐞 𝐜𝐨𝐧𝐬𝐭𝐫𝐮𝐞𝐝 𝐚𝐬 𝐢𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐚𝐝𝐯𝐢𝐜𝐞 𝐭𝐨 𝐦𝐞𝐞𝐭 𝐭𝐡𝐞 𝐬𝐩𝐞𝐜𝐢𝐟𝐢𝐜 𝐧𝐞𝐞𝐝𝐬 𝐨𝐟 𝐚𝐧𝐲 𝐢𝐧𝐝𝐢𝐯𝐢𝐝𝐮𝐚𝐥 𝐨𝐫 𝐬𝐢𝐭𝐮𝐚𝐭𝐢𝐨𝐧. 𝐏𝐚𝐬𝐭 𝐩𝐞𝐫𝐟𝐨𝐫𝐦𝐚𝐧𝐜𝐞 𝐢𝐬 𝐧𝐨 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞 𝐨𝐟 𝐟𝐮𝐭𝐮𝐫𝐞 𝐫𝐞𝐬𝐮𝐥𝐭𝐬.

𝐈𝐧𝐟𝐨𝐫𝐦𝐚𝐭𝐢𝐨𝐧 𝐜𝐨𝐧𝐭𝐚𝐢𝐧𝐞𝐝 𝐢𝐧 𝐭𝐡𝐢𝐬 𝐭𝐰𝐞𝐞𝐭 𝐡𝐚𝐬 𝐛𝐞𝐞𝐧 𝐨𝐛𝐭𝐚𝐢𝐧𝐞𝐝 𝐟𝐫𝐨𝐦 𝐬𝐨𝐮𝐫𝐜𝐞𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞𝐝 𝐭𝐨 𝐛𝐞 𝐫𝐞𝐥𝐢𝐚𝐛𝐥𝐞, 𝐛𝐮𝐭 𝐢𝐬 𝐧𝐨𝐭 𝐠𝐮𝐚𝐫𝐚𝐧𝐭𝐞𝐞𝐝 𝐚𝐬 𝐭𝐨 𝐜𝐨𝐦𝐩𝐥𝐞𝐭𝐞𝐧𝐞𝐬𝐬 𝐨𝐫 𝐚𝐜𝐜𝐮𝐫𝐚𝐜𝐲.
tweet

The Long Investor
Rookie numbers https://t.co/2V8TflUrZk
tweet