Whitbread PLC
LSE:WTB

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
LSE:WTB
Watchlist
Price: 2 959 GBX 1.23%
Market Cap: 5.2B GBX
Have any thoughts about
Whitbread PLC?
Write Note

Relative Value

The Relative Value of one WTB stock under the Base Case scenario is 5 810.49 GBX. Compared to the current market price of 2 959 GBX, Whitbread PLC is Undervalued by 49%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WTB Relative Value
Base Case
5 810.49 GBX
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
36
Median 3Y
2.4
Median 5Y
2.5
Industry
1.4
Forward
1.8
vs History
38
vs Industry
37
Median 3Y
18.7
Median 5Y
16.9
Industry
20.2
Forward
14.6
vs History
71
vs Industry
53
Median 3Y
7.6
Median 5Y
7.6
Industry
9.8
vs History
26
vs Industry
8
Median 3Y
54.9
Median 5Y
-6.2
Industry
18.6
vs History
34
vs Industry
51
Median 3Y
1.5
Median 5Y
1.5
Industry
2.2
vs History
82
vs Industry
26
Median 3Y
3.7
Median 5Y
3.9
Industry
1.9
Forward
3.2
vs History
25
vs Industry
48
Median 3Y
3.5
Median 5Y
0
Industry
3.8
vs History
63
vs Industry
44
Median 3Y
10.3
Median 5Y
10
Industry
10.7
Forward
9.1
vs History
53
vs Industry
40
Median 3Y
16.7
Median 5Y
14.9
Industry
16.5
Forward
14.6
vs History
69
vs Industry
39
Median 3Y
11.9
Median 5Y
11.9
Industry
11.9
vs History
31
vs Industry
22
Median 3Y
26.8
Median 5Y
23.5
Industry
17.4
vs History
49
vs Industry
49
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

WTB Competitors Multiples
Whitbread PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Whitbread PLC
LSE:WTB
5.5B GBP 1.8 17.5 9.2 14.5
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.5 155.1 195.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.9 46.7 45.4 47.1
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.6 28.9 30.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
257.3B MYR 9 986.9 -11 074.5 -11 020.4 -8 750.2
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
P/E Multiple
Earnings Growth P/E to Growth
UK
Whitbread PLC
LSE:WTB
Average P/E: 54.7
17.5
44%
0.4
US
Booking Holdings Inc
NASDAQ:BKNG
33.7
89%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
264.5
35%
7.7
US
Airbnb Inc
NASDAQ:ABNB
46.7
-32%
N/A
US
Marriott International Inc
NASDAQ:MAR
28.8
9%
3.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
24.8
172%
0.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
52.6
100%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 074.5 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
24.4
96%
0.3
US
Carnival Corp
NYSE:CCL
20.9
N/A N/A
UK
Carnival PLC
LSE:CCL
32.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Whitbread PLC
LSE:WTB
Average EV/EBITDA: 81.8
9.2
15%
0.6
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.1
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45.4
214%
0.2
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 020.4 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.8
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Whitbread PLC
LSE:WTB
Average EV/EBIT: 130.4
14.5
17%
0.8
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.7
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
47.1
120%
0.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.7
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 750.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
17
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6

See Also

Discover More
Back to Top