Valuation Whitbread plc Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2026-07-14			5-day change	1st Jan Change
24.76 ^CHF	-1.48%		0.00%	-

07-30	Whitbread UK hotel chief sells GBP75,000 in shares	AN
07-23	Whitbread adds Land Securities CEO Mark Allan to board	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	4,224	-	-
Change	-	5.86%	2.02%	-25.92%	-7.95%	-3.43%	-	-
Enterprise Value (EV) ¹	9,500	10,074	10,810	9,468	9,606	9,417	9,396	9,383
Change	-	6.04%	7.31%	-12.41%	1.45%	-1.96%	-0.22%	-0.14%
P/E	141x	22.7x	21.8x	19.3x	21.4x	14.1x	12.9x	11.9x
PBR	1.44x	1.53x	1.83x	1.43x	1.4x	1.31x	1.27x	1.22x
PEG	-	0x	1.3x	-1.6x	-1.7x	0.3x	1.36x	1.45x
Capitalization / Revenue	3.49x	2.39x	2.17x	1.63x	1.5x	1.45x	1.4x	1.34x
EV / Revenue	5.58x	3.84x	3.65x	3.24x	3.29x	3.23x	3.12x	2.97x
EV / EBITDA	19.8x	11.3x	10.2x	9.19x	8.94x	9.03x	8.48x	7.96x
EV / EBIT	62x	18.5x	16x	15x	14.8x	15.7x	14.5x	13.4x
EV / FCF	33.1x	31.7x	27.2x	33.4x	128x	24.3x	28.7x	24.4x
FCF Yield	3.02%	3.16%	3.68%	2.99%	0.78%	4.12%	3.48%	4.09%
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%	3.69%	3.9%	4.23%
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	25.27	25.27	25.27
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	16.85x	3.01x	8.63x	4.76%	12.99B
WYNDHAM HOTELS & RESORTS, INC.	17.13x	5.56x	11.09x	2.26%	5.65B
CHOICE HOTELS INTERNATIONAL, INC.	18.84x	4.26x	10.84x	1.04%	5.04B
ATOUR LIFESTYLE HOLDINGS LIMITED	15.94x	2.22x	9.22x	3.11%	4.71B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	17.83x	1.69x	8.04x	3.1%	2.83B
RESORTTRUST, INC.	17.96x	1.33x	8.19x	1.97%	2.46B
BTG HOTELS (GROUP) CO., LTD.	14.74x	1.53x	6x	3.75%	2.05B
Average	17.04x	2.80x	8.86x	2.86%	5.1B
Weighted average by Cap.	17.09x	3.18x	9.18x	3.24%