|
Market Closed -
Boerse Muenchen
16:44:12 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 28.98 EUR | +2.62% |
|
+5.69% | -0.92% |
| 09-22 | Investor Corvex laments Whitbread "underperformance", demands seat | AN |
| 09-22 | WINNERS & LOSERS: Kingfisher outlook lifts peer Wickes as well | AN |
Company Valuation: Whitbread PLC
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,939 | 6,287 | 6,414 | 4,751 | 4,379 | 4,078 | - | - |
| Change | - | 5.86% | 2.02% | -25.92% | -7.84% | -6.87% | - | - |
| Enterprise Value (EV) 1 | 9,500 | 10,074 | 10,810 | 9,468 | 9,611 | 9,309 | 9,291 | 9,282 |
| Change | - | 6.04% | 7.31% | -12.41% | 1.51% | -3.14% | -0.2% | -0.09% |
| P/E | 141x | 22.7x | 21.8x | 19.3x | 21.4x | 13.7x | 12.5x | 11.4x |
| PBR | 1.44x | 1.53x | 1.83x | 1.43x | 1.4x | 1.27x | 1.23x | 1.19x |
| PEG | - | 0x | 1.3x | -1.6x | -1.7x | 0.3x | 1.2x | 1.19x |
| Capitalization / Revenue | 3.49x | 2.39x | 2.17x | 1.63x | 1.5x | 1.4x | 1.36x | 1.3x |
| EV / Revenue | 5.58x | 3.84x | 3.65x | 3.24x | 3.29x | 3.2x | 3.1x | 2.96x |
| EV / EBITDA | 19.8x | 11.3x | 10.2x | 9.19x | 8.95x | 8.94x | 8.38x | 7.87x |
| EV / EBIT | 62x | 18.5x | 16x | 15x | 14.8x | 15.6x | 14.3x | 13.3x |
| EV / FCF | 33.1x | 31.7x | 27.2x | 33.4x | 128x | 24x | 25.6x | 21.5x |
| FCF Yield | 3.02% | 3.16% | 3.68% | 2.99% | 0.78% | 4.16% | 3.91% | 4.66% |
| Dividend per Share 2 | 0.347 | 0.742 | 0.97 | 0.97 | 0.97 | 0.9304 | 0.9856 | 1.07 |
| Rate of return | 1.18% | 2.38% | 2.78% | 3.58% | 3.7% | 3.81% | 4.04% | 4.38% |
| EPS 2 | 0.209 | 1.375 | 1.599 | 1.406 | 1.224 | 1.776 | 1.956 | 2.143 |
| Distribution rate | 166% | 54% | 60.7% | 69% | 79.2% | 52.4% | 50.4% | 49.9% |
| Net sales 1 | 1,703 | 2,625 | 2,960 | 2,922 | 2,920 | 2,911 | 2,995 | 3,138 |
| EBITDA 1 | 480.2 | 888 | 1,057 | 1,030 | 1,074 | 1,042 | 1,109 | 1,180 |
| EBIT 1 | 153.3 | 543.5 | 674.2 | 629.6 | 648.9 | 596.8 | 647.7 | 699.2 |
| Net income 1 | 42.5 | 278.8 | 312.1 | 253.7 | 212.9 | 302.8 | 330.4 | 355.3 |
| Net Debt 1 | 3,561 | 3,787 | 4,397 | 4,717 | 5,232 | 5,231 | 5,212 | 5,204 |
| Reference price 2 | 29.46 | 31.15 | 34.92 | 27.07 | 26.20 | 24.40 | 24.40 | 24.40 |
| Nbr of stocks (in thousands) | 201,600 | 201,828 | 183,667 | 175,524 | 167,142 | 167,142 | - | - |
| Announcement Date | 4/28/22 | 4/25/23 | 4/30/24 | 5/1/25 | 4/30/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.15x | 4x | 18.5x | 0.8% | 93.6B | |
| 15.73x | 4.9x | 12.47x | 1.98% | 74.28B | |
| 38.12x | 6.5x | 20.83x | 0.19% | 71.88B | |
| 11.76x | 2.11x | 8.14x | 2.32% | 34.64B | |
| 27.52x | 10.48x | 18.76x | 1.3% | 23.76B | |
| 48.75x | 2.58x | 15.74x | 0.38% | 14.97B | |
| 16.11x | 2.83x | 8.04x | 4.94% | 12.83B | |
| 19.79x | 2.31x | 10.54x | 3.29% | 11.57B | |
| 44.75x | 8.87x | 25.99x | 0.47% | 10.6B | |
| Average | 28.30x | 4.95x | 15.45x | 1.74% | 38.68B | |
| Weighted average by Cap. | 27.63x | 4.95x | 16.14x | 1.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WTB Stock
- WHF4 Stock
- Valuation Whitbread PLC
Select your edition
All financial news and data tailored to specific country editions
