1 / 12

Starbucks • Green Mountain Coffee • J.M. Smucker • Mondelez International

Processed and Packaged Goods Starbucks Corporation Module 8: Valuation Using the Abnormal Enterprise Income Growth Model Angie Zhao. Starbucks • Green Mountain Coffee • J.M. Smucker • Mondelez International. STARBUCKS. Rates and Ratios. Cost of enterprise capital ( r Ent )

senona
Download Presentation

Starbucks • Green Mountain Coffee • J.M. Smucker • Mondelez International

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Processed and Packaged Goods Starbucks Corporation Module 8: Valuation Using the Abnormal Enterprise Income Growth Model Angie Zhao Starbucks •Green Mountain Coffee •J.M. Smucker • Mondelez International

  2. STARBUCKS

  3. Rates and Ratios • Cost of enterprise capital (rEnt) • Calculated WACC 7.62% • WACC from Bloomberg 9.10% • Sales growth rates • 11% for first 5 years (2014 – 2018) • Fading at 1.7% per year for 5 years (2019 – 2023) to 2.5% in 2013 • Remain at 2.5% for 2024 and thereafter • EPM 10% • EATO 5.7

  4. Abnormal Enterprise Income Growth Model Share price (2/25/2014): $70.55 Market Cap(2/25/2014): $53.33b Market Cap(12/31/2013): $58.24b BV of Equity: $5.11b

  5. Discounted Cash Flow Model Share price (2/25/2014): $70.55 Market Cap(2/25/2014): $53.33b Market Cap(12/31/2013): $58.24b BV of Equity: $5.11b

  6. Residual Enterprise Income Model Share price (2/25/2014): $70.55 Market Cap(2/25/2014): $53.33b Market Cap(12/31/2013): $58.24b BV of Equity: $5.11b

  7. Abnormal Enterprise Income Growth Model Share price (2/25/2014): $70.55 Market Cap(2/25/2014): $53.33b Market Cap(12/31/2013): $58.24b BV of Equity: $5.11b

  8. Discounted Cash Flow Model Share price (2/25/2014): $70.55 Market Cap(2/25/2014): $53.33b Market Cap(12/31/2013): $58.24b BV of Equity: $5.11b

  9. Residual Enterprise Income Model Share price (2/25/2014): $70.55 Market Cap(2/25/2014): $53.33b Market Cap(12/31/2013): $58.24b BV of Equity: $5.11b

  10. Issues and Concerns • Growth rate: 11% • 2014 1Q Conference Call – 5% store growth, no mention about CPG and Foodservice segments • Used the average growth rate for 2010 – 2013 • Starbucks is NOT comparable to industry peers • Fading period: 5 years • Reasonable to assume growth will slow down during next half a decade • Required Rate of Return • My calculated WACC yields a calculated Enterprise Value closer to the market capitalization than WACC from Bloomberg • But does it necessarily mean my WACC is better than Bloomberg’s?

  11. Any questions?

More Related