Valuation Whitbread PLC

Stocks

Market Closed - London S.E. Other stock markets 19:29:55 29/07/2026 +04			5-day change	1st Jan Change
2,529.00 ^GBX	+0.52%		+2.97%	-0.82%

07-23	Whitbread adds Land Securities CEO Mark Allan to board	AN
07-23	WINNERS & LOSERS: Centrica announces job cuts, adjusted earnings fall	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	4,205	-	-
Change	-	5.86%	2.02%	-25.92%	-7.95%	-3.85%	-	-
Enterprise Value (EV) ¹	9,500	10,074	10,810	9,468	9,606	9,399	9,378	9,365
Change	-	6.04%	7.31%	-12.41%	1.45%	-2.15%	-0.22%	-0.14%
P/E	141x	22.7x	21.8x	19.3x	21.4x	14.1x	12.8x	11.9x
PBR	1.44x	1.53x	1.83x	1.43x	1.4x	1.3x	1.26x	1.22x
PEG	-	0x	1.3x	-1.6x	-1.7x	0.3x	1.35x	1.45x
Capitalization / Revenue	3.49x	2.39x	2.17x	1.63x	1.5x	1.44x	1.4x	1.33x
EV / Revenue	5.58x	3.84x	3.65x	3.24x	3.29x	3.23x	3.11x	2.97x
EV / EBITDA	19.8x	11.3x	10.2x	9.19x	8.94x	9.01x	8.46x	7.95x
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%	3.49%	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%	3.7%	3.92%	4.25%
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	25.16	25.16	25.16
Nbr of stocks (in thousands)	201,600	201,828	183,667	175,524	166,942	167,142	-	-
Announcement Date	28/04/22	25/04/23	30/04/24	01/05/25	30/04/26	-	-	-

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.($)
WHITBREAD PLC	14.06x	3.23x	9.01x	3.7%	5.59B
H WORLD GROUP LIMITED	17.03x	3.05x	8.75x	4.69%	13.18B
WYNDHAM HOTELS & RESORTS, INC.	17.03x	5.54x	11.05x	2.27%	5.62B
CHOICE HOTELS INTERNATIONAL, INC.	19.35x	4.35x	11.05x	1.01%	5.17B
ATOUR LIFESTYLE HOLDINGS LIMITED	16.3x	2.28x	9.47x	3.04%	4.82B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	17.39x	1.66x	7.89x	3.18%	2.76B
RESORTTRUST, INC.	17.43x	1.29x	7.92x	2.03%	2.33B
BTG HOTELS (GROUP) CO., LTD.	14.42x	1.5x	5.84x	3.84%	2.01B
Average	16.63x	2.86x	8.87x	2.97%	5.18B
Weighted average by Cap.	16.75x	3.22x	9.22x	3.29%