Valuation Whitbread PLC Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:55:25 2026-07-31 EDT			5-day change	1st Jan Change
29.58 ^EUR	-0.40%		+3.86%	+2.71%

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	4,195	-	-
Change	-	5.86%	2.02%	-25.92%	-7.95%	-4.08%	-	-
Enterprise Value (EV) ¹	9,500	10,074	10,810	9,468	9,606	9,389	9,368	9,355
Change	-	6.04%	7.31%	-12.41%	1.45%	-2.26%	-0.22%	-0.14%
P/E	141x	22.7x	21.8x	19.3x	21.4x	14x	12.8x	11.8x
PBR	1.44x	1.53x	1.83x	1.43x	1.4x	1.3x	1.26x	1.21x
PEG	-	0x	1.3x	-1.6x	-1.7x	0.3x	1.35x	1.44x
Capitalization / Revenue	3.49x	2.39x	2.17x	1.63x	1.5x	1.44x	1.39x	1.33x
EV / Revenue	5.58x	3.84x	3.65x	3.24x	3.29x	3.22x	3.11x	2.96x
EV / EBITDA	19.8x	11.3x	10.2x	9.19x	8.94x	9x	8.45x	7.94x
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	24.2x	28.6x	24.4x
FCF Yield	3.02%	3.16%	3.68%	2.99%	0.78%	4.13%	3.49%	4.1%
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%	3.71%	3.93%	4.26%
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	25.10	25.10	25.10
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	17x	3.04x	8.72x	4.71%	13.13B
WYNDHAM HOTELS & RESORTS, INC.	16.84x	5.5x	10.97x	2.3%	5.56B
CHOICE HOTELS INTERNATIONAL, INC.	18.81x	4.26x	10.82x	1.04%	5.03B
ATOUR LIFESTYLE HOLDINGS LIMITED	15.93x	2.22x	9.22x	3.12%	4.72B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	17.92x	1.7x	8.07x	3.09%	2.85B
RESORTTRUST, INC.	17.39x	1.29x	7.9x	2.03%	2.38B
BTG HOTELS (GROUP) CO., LTD.	14.83x	1.55x	6.04x	3.73%	2.07B
Average	16.96x	2.79x	8.82x	2.86%	5.1B
Weighted average by Cap.	17.06x	3.17x	9.17x	3.24%