Valuation Whitbread plc Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
25.32 ^CHF	+0.51%		-2.15%	-

07-09	Whitbread secures approval for Norwich city centre development scheme	AN
06-26	FTSE 100 falls as OpenAI delay report knocks tech	AN

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	4,374	3,894	-	-
Change	-	5.86%	2.02%	-25.92%	-7.95%	-10.96%	-	-
Enterprise Value (EV) ¹	9,500	10,074	10,810	9,468	9,606	9,088	9,067	9,054
Change	-	6.04%	7.31%	-12.41%	1.45%	-5.39%	-0.23%	-0.15%
P/E	141x	22.7x	21.8x	19.3x	21.4x	13x	11.9x	11x
PBR	1.44x	1.53x	1.83x	1.43x	1.4x	1.2x	1.17x	1.13x
PEG	-	0x	1.3x	-1.6x	-1.7x	0.3x	1.26x	1.34x
Capitalization / Revenue	3.49x	2.39x	2.17x	1.63x	1.5x	1.34x	1.29x	1.23x
EV / Revenue	5.58x	3.84x	3.65x	3.24x	3.29x	3.12x	3.01x	2.87x
EV / EBITDA	19.8x	11.3x	10.2x	9.19x	8.94x	8.71x	8.18x	7.68x
EV / EBIT	62x	18.5x	16x	15x	14.8x	15.2x	14x	13x
EV / FCF	33.1x	31.7x	27.2x	33.4x	128x	23.4x	27.7x	23.6x
FCF Yield	3.02%	3.16%	3.68%	2.99%	0.78%	4.26%	3.61%	4.24%
Dividend per Share ²	0.347	0.742	0.97	0.97	0.97	0.9318	0.9854	1.068
Rate of return	1.18%	2.38%	2.78%	3.58%	3.7%	4%	4.23%	4.58%
EPS ²	0.209	1.375	1.599	1.406	1.224	1.79	1.959	2.12
Distribution rate	166%	54%	60.7%	69%	79.2%	52.1%	50.3%	50.4%
Net sales ¹	1,703	2,625	2,960	2,922	2,920	2,913	3,011	3,155
EBITDA ¹	480.2	888	1,057	1,030	1,074	1,043	1,108	1,178
EBIT ¹	153.3	543.5	674.2	629.6	648.9	599.7	648	698.9
Net income ¹	42.5	278.8	312.1	253.7	212.9	305	331.3	352.6
Net Debt ¹	3,561	3,787	4,397	4,717	5,232	5,194	5,173	5,159
Reference price ²	29.46	31.15	34.92	27.07	26.20	23.30	23.30	23.30
Nbr of stocks (in thousands)	201,600	201,828	183,667	175,524	166,942	167,142	-	-
Announcement Date	4/28/22	4/25/23	4/30/24	5/1/25	4/30/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
H WORLD GROUP LIMITED	16.18x	2.9x	8.29x	4.89%	12.59B
WYNDHAM HOTELS & RESORTS, INC.	17.87x	5.71x	11.5x	2.15%	5.98B
CHOICE HOTELS INTERNATIONAL, INC.	18.53x	4.21x	10.72x	1.06%	4.94B
ATOUR LIFESTYLE HOLDINGS LIMITED	14.68x	2.05x	8.48x	3.35%	4.35B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	16.34x	1.58x	7.52x	3.39%	2.6B
RESORTTRUST, INC.	16.95x	1.25x	7.67x	2.09%	2.28B
SCANDIC HOTELS GROUP AB	20.36x	2.89x	9.59x	3.63%	1.96B
Average	17.27x	2.94x	9.11x	2.94%	4.96B
Weighted average by Cap.	16.92x	3.26x	9.19x	3.31%