Valuation Whitbread PLC Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 03:54:00 2026-09-16 EDT			5-day change	1st Jan Change
27.27 ^EUR	+0.55%		+0.15%	-7.31%

08-26	Deutsche Bank cuts Softcat, raises Bytes	AN
08-26	Ofgem ups energy price cap to highest in three years	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	4,379	3,883	-	-
Change	-	5.86%	2.02%	-25.92%	-7.84%	-11.34%	-	-
Enterprise Value (EV) ¹	9,500	10,074	10,810	9,468	9,611	9,075	9,053	9,040
Change	-	6.04%	7.31%	-12.41%	1.51%	-5.58%	-0.24%	-0.15%
P/E	141x	22.7x	21.8x	19.3x	21.4x	12.9x	11.8x	10.9x
PBR	1.44x	1.53x	1.83x	1.43x	1.4x	1.2x	1.16x	1.12x
PEG	-	0x	1.3x	-1.6x	-1.7x	0.3x	1.26x	1.25x
Capitalization / Revenue	3.49x	2.39x	2.17x	1.63x	1.5x	1.33x	1.29x	1.23x
EV / Revenue	5.58x	3.84x	3.65x	3.24x	3.29x	3.11x	3.01x	2.87x
EV / EBITDA	19.8x	11.3x	10.2x	9.19x	8.95x	8.68x	8.15x	7.64x
EV / EBIT	62x	18.5x	16x	15x	14.8x	15.1x	13.9x	12.9x
EV / FCF	33.1x	31.7x	27.2x	33.4x	128x	23.4x	26.9x	23.1x
FCF Yield	3.02%	3.16%	3.68%	2.99%	0.78%	4.27%	3.71%	4.34%
Dividend per Share ²	0.347	0.742	0.97	0.97	0.97	0.9326	0.9882	1.074
Rate of return	1.18%	2.38%	2.78%	3.58%	3.7%	4.01%	4.25%	4.62%
EPS ²	0.209	1.375	1.599	1.406	1.224	1.796	1.964	2.135
Distribution rate	166%	54%	60.7%	69%	79.2%	51.9%	50.3%	50.3%
Net sales ¹	1,703	2,625	2,960	2,922	2,920	2,916	3,005	3,153
EBITDA ¹	480.2	888	1,057	1,030	1,074	1,045	1,111	1,183
EBIT ¹	153.3	543.5	674.2	629.6	648.9	602.2	650.8	703.4
Net income ¹	42.5	278.8	312.1	253.7	212.9	306	332.2	355.1
Net Debt ¹	3,561	3,787	4,397	4,717	5,232	5,192	5,171	5,157
Reference price ²	29.46	31.15	34.92	27.07	26.20	23.23	23.23	23.23
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

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	16.55x	2.96x	8.41x	4.84%	13.33B
WHITBREAD PLC	12.94x	3.11x	8.68x	4.01%	5.24B
WYNDHAM HOTELS & RESORTS, INC.	15.2x	5.13x	10.22x	2.56%	5.01B
ATOUR LIFESTYLE HOLDINGS LIMITED	14.2x	1.93x	7.98x	3.14%	4.3B
CHOICE HOTELS INTERNATIONAL, INC.	18.47x	3.86x	9.82x	1.19%	4.35B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	17.14x	1.69x	7.32x	3.52%	2.76B
RESORTTRUST, INC.	17.24x	1.26x	7.66x	2.02%	2.44B
Average	15.96x	2.85x	8.58x	3.04%	5.35B
Weighted average by Cap.	15.90x	3.05x	8.68x	3.52%