|
Real-time Estimate
Tradegate
11:19:13 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 28.95 EUR | +2.22% |
|
-2.55% | -2.92% |
| 04:35am | JPMorgan raises Diploma, Barclays cuts Unite | AN |
| 08-19 | Berenberg cuts Segro; Bernstein lifts Whitbread | 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 | 4,052 | - | - |
| Change | - | 5.86% | 2.02% | -25.92% | -7.84% | -7.48% | - | - |
| Enterprise Value (EV) 1 | 9,500 | 10,074 | 10,810 | 9,468 | 9,611 | 9,245 | 9,224 | 9,211 |
| Change | - | 6.04% | 7.31% | -12.41% | 1.51% | -3.81% | -0.23% | -0.14% |
| P/E | 141x | 22.7x | 21.8x | 19.3x | 21.4x | 13.5x | 12.4x | 11.4x |
| PBR | 1.44x | 1.53x | 1.83x | 1.43x | 1.4x | 1.25x | 1.22x | 1.17x |
| PEG | - | 0x | 1.3x | -1.6x | -1.7x | 0.3x | 1.31x | 1.39x |
| Capitalization / Revenue | 3.49x | 2.39x | 2.17x | 1.63x | 1.5x | 1.39x | 1.35x | 1.29x |
| EV / Revenue | 5.58x | 3.84x | 3.65x | 3.24x | 3.29x | 3.17x | 3.07x | 2.92x |
| EV / EBITDA | 19.8x | 11.3x | 10.2x | 9.19x | 8.95x | 8.86x | 8.32x | 7.82x |
| EV / EBIT | 62x | 18.5x | 16x | 15x | 14.8x | 15.4x | 14.2x | 13.2x |
| EV / FCF | 33.1x | 31.7x | 27.2x | 33.4x | 128x | 23.9x | 27.4x | 23.5x |
| FCF Yield | 3.02% | 3.16% | 3.68% | 2.99% | 0.78% | 4.19% | 3.65% | 4.25% |
| Dividend per Share 2 | 0.347 | 0.742 | 0.97 | 0.97 | 0.97 | 0.9318 | 0.9853 | 1.068 |
| Rate of return | 1.18% | 2.38% | 2.78% | 3.58% | 3.7% | 3.84% | 4.06% | 4.41% |
| 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 | 2,912 | 3,004 | 3,149 |
| EBITDA 1 | 480.2 | 888 | 1,057 | 1,030 | 1,074 | 1,043 | 1,108 | 1,179 |
| EBIT 1 | 153.3 | 543.5 | 674.2 | 629.6 | 648.9 | 599.8 | 648.1 | 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 | 24.24 | 24.24 | 24.24 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.03x | 3.41x | 9.74x | 4.29% | 15.12B | |
| 16.82x | 5.5x | 10.94x | 2.31% | 5.54B | |
| 13.54x | 3.17x | 8.86x | 3.84% | 5.52B | |
| 20.72x | 4.19x | 10.66x | 1.06% | 4.89B | |
| 15.68x | 2.17x | 9.11x | 2.82% | 4.78B | |
| 17.49x | 1.67x | 7.96x | 3.15% | 2.79B | |
| 17.68x | 1.34x | 8.22x | 1.94% | 2.48B | |
| Average | 17.28x | 3.06x | 9.36x | 2.77% | 5.87B | |
| Weighted average by Cap. | 17.62x | 3.37x | 9.61x | 3.19% |
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
