|
Market Closed -
London S.E.
19:35:24 13/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,564.00 GBX | +2.15% |
|
+0.51% | +0.55% |
| 10-13 | British Equities Little Changed; IMF Lifts UK Growth Outlook | MT |
| 10-13 | Whitbread: Plan on track but macro headwinds cap the upside |  |
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 | 4,286 | - | - |
| Change | - | 5.86% | 2.02% | -25.92% | -7.84% | -2.14% | - | - |
| Enterprise Value (EV) 1 | 9,500 | 10,074 | 10,810 | 9,468 | 9,611 | 9,541 | 9,527 | 9,523 |
| Change | - | 6.04% | 7.31% | -12.41% | 1.51% | -0.73% | -0.15% | -0.04% |
| P/E | 141x | 22.7x | 21.8x | 19.3x | 21.4x | 14.6x | 13.2x | 12.2x |
| PBR | 1.44x | 1.53x | 1.83x | 1.43x | 1.4x | 1.33x | 1.29x | 1.25x |
| PEG | - | 0x | 1.3x | -1.6x | -1.7x | 0.3x | 1.3x | 1.46x |
| Capitalization / Revenue | 3.49x | 2.39x | 2.17x | 1.63x | 1.5x | 1.46x | 1.44x | 1.37x |
| EV / Revenue | 5.58x | 3.84x | 3.65x | 3.24x | 3.29x | 3.25x | 3.2x | 3.05x |
| EV / EBITDA | 19.8x | 11.3x | 10.2x | 9.19x | 8.95x | 8.99x | 8.55x | 8.01x |
| EV / EBIT | 62x | 18.5x | 16x | 15x | 14.8x | 15.9x | 14.7x | 13.6x |
| EV / FCF | 33.1x | 31.7x | 27.2x | 33.4x | 128x | 23.4x | 25.6x | 21.9x |
| FCF Yield | 3.02% | 3.16% | 3.68% | 2.99% | 0.78% | 4.28% | 3.91% | 4.57% |
| Dividend per Share 2 | 0.347 | 0.742 | 0.97 | 0.97 | 0.97 | 0.9651 | 0.991 | 1.072 |
| Rate of return | 1.18% | 2.38% | 2.78% | 3.58% | 3.7% | 3.76% | 3.86% | 4.18% |
| EPS 2 | 0.209 | 1.375 | 1.599 | 1.406 | 1.224 | 1.761 | 1.947 | 2.109 |
| Distribution rate | 166% | 54% | 60.7% | 69% | 79.2% | 54.8% | 50.9% | 50.8% |
| Net sales 1 | 1,703 | 2,625 | 2,960 | 2,922 | 2,920 | 2,932 | 2,980 | 3,117 |
| EBITDA 1 | 480.2 | 888 | 1,057 | 1,030 | 1,074 | 1,061 | 1,114 | 1,189 |
| EBIT 1 | 153.3 | 543.5 | 674.2 | 629.6 | 648.9 | 598.5 | 648.9 | 700.6 |
| Net income 1 | 42.5 | 278.8 | 312.1 | 253.7 | 212.9 | 302.8 | 330.4 | 355.3 |
| Net Debt 1 | 3,561 | 3,787 | 4,397 | 4,717 | 5,232 | 5,256 | 5,242 | 5,238 |
| Reference price 2 | 29.46 | 31.15 | 34.92 | 27.07 | 26.20 | 25.64 | 25.64 | 25.64 |
| Nbr of stocks (in thousands) | 201,600 | 201,828 | 183,667 | 175,524 | 167,142 | 167,142 | - | - |
| Announcement Date | 28/04/22 | 25/04/23 | 30/04/24 | 01/05/25 | 30/04/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.25x | 3.25x | 9.03x | 3.71% | 5.54B | |
| 33.08x | 4.1x | 18.95x | 0.77% | 96.3B | |
| 15.9x | 4.95x | 12.62x | 1.96% | 75.07B | |
| 39.1x | 6.64x | 21.28x | 0.18% | 73.72B | |
| 12.05x | 2.14x | 8.28x | 2.25% | 35.61B | |
| 27.18x | 10.37x | 18.56x | 1.32% | 23.47B | |
| 49.45x | 2.61x | 15.93x | 0.37% | 15.19B | |
| 17.06x | 3.13x | 8.89x | 4.73% | 14.05B | |
| 20.15x | 2.34x | 10.66x | 3.23% | 11.7B | |
| 44.52x | 8.81x | 25.88x | 0.48% | 10.6B | |
| Average | 27.27x | 4.83x | 15.01x | 1.9% | 36.12B | |
| Weighted average by Cap. | 27.97x | 4.98x | 16.30x | 1.33% |
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
- Valuation Whitbread PLC
Select your edition
All financial news and data tailored to specific country editions
