Valuation Whitbread PLC Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:26:23 2026-06-12 EDT			5-day change	1st Jan Change
26.84 ^EUR	-0.89%		-2.26%	-7.86%

06-02	Berenberg 'Cautious' on Whitbread's Five-year Growth Plan; Estimates, Price Target Revised	MT
05-29	Deutsche Bank cuts Wickes, Dunelm, Currys	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	3,981	-	-
Change	-	5.86%	2.02%	-25.92%	-7.95%	-8.98%	-	-
Enterprise Value (EV) ¹	9,500	10,074	10,810	9,468	9,606	4,642	4,634	4,612
Change	-	6.04%	7.31%	-12.41%	1.45%	-51.67%	-0.17%	-0.47%
P/E Ratio	141x	22.7x	21.8x	19.3x	21.4x	12.9x	11.9x	11.3x
PBR	1.44x	1.53x	1.83x	1.43x	1.4x	1.23x	1.19x	1.15x
PEG	-	0x	1.3x	-1.6x	-1.7x	0.3x	1.46x	2.2x
Capitalization / Revenue	3.49x	2.39x	2.17x	1.63x	1.5x	1.36x	1.3x	1.27x
EV / Revenue	5.58x	3.84x	3.65x	3.24x	3.29x	1.59x	1.51x	1.47x
EV / EBITDA	19.8x	11.3x	10.2x	9.19x	8.94x	5.74x	5.17x	3.98x
EV / EBIT	62x	18.5x	16x	15x	14.8x	7.94x	6.89x	6.42x
EV / FCF	33.1x	31.7x	27.2x	33.4x	128x	13x	12.9x	14.6x
FCF Yield	3.02%	3.16%	3.68%	2.99%	0.78%	7.69%	7.76%	6.83%
Dividend per Share ²	0.347	0.742	0.97	0.97	0.97	0.9473	1.009	1.052
Rate of return	1.18%	2.38%	2.78%	3.58%	3.7%	3.98%	4.24%	4.42%
EPS ²	0.209	1.375	1.599	1.406	1.224	1.85	2.001	2.104
Distribution rate	166%	54%	60.7%	69%	79.2%	51.2%	50.4%	50%
Net sales ¹	1,703	2,625	2,960	2,922	2,920	2,925	3,060	3,135
EBITDA ¹	480.2	888	1,057	1,030	1,074	809	897	1,158
EBIT ¹	153.3	543.5	674.2	629.6	648.9	585	673	718
Net income ¹	42.5	278.8	312.1	253.7	212.9	285	333	356
Net Debt ¹	3,561	3,787	4,397	4,717	5,232	661	653	631
Reference price ²	29.46	31.15	34.92	27.07	26.20	23.82	23.82	23.82
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	17.55x	3.17x	9.12x	4.5%	13.73B
WYNDHAM HOTELS & RESORTS, INC.	17.76x	5.68x	11.45x	2.17%	5.94B
CHOICE HOTELS INTERNATIONAL, INC.	18.54x	4.21x	10.72x	1.06%	4.94B
ATOUR LIFESTYLE HOLDINGS LIMITED	15.56x	2.19x	9.08x	3.15%	4.65B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	18.41x	1.73x	8.21x	3%	2.91B
RESORTTRUST, INC.	17.52x	1.33x	8.56x	1.95%	2.28B
BTG HOTELS (GROUP) CO., LTD.	15.02x	1.54x	6.01x	3.66%	2.1B
Average	17.19x	2.84x	9.02x	2.78%	5.22B
Weighted average by Cap.	17.39x	3.27x	9.43x	3.16%