Whitbread PLC
LSE:WTB

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
LSE:WTB
Watchlist
Price: 2 987 GBX -1.74% Market Closed
Market Cap: 5.3B GBX
Have any thoughts about
Whitbread PLC?
Write Note

Relative Value

The Relative Value of one WTB stock under the Base Case scenario is 5 855.64 GBX. Compared to the current market price of 2 987 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
5 855.64 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
2.6
Industry
1.5
Forward
1.8
vs History
38
vs Industry
37
Median 3Y
18.7
Median 5Y
16.5
Industry
20.8
Forward
14.5
vs History
71
vs Industry
53
Median 3Y
7.7
Median 5Y
7.7
Industry
9.6
vs History
26
vs Industry
8
Median 3Y
55.2
Median 5Y
-7.3
Industry
19.9
vs History
34
vs Industry
51
Median 3Y
1.6
Median 5Y
1.5
Industry
2.3
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
3.9
vs History
63
vs Industry
44
Median 3Y
10.3
Median 5Y
10
Industry
10.8
Forward
9.1
vs History
53
vs Industry
40
Median 3Y
16.7
Median 5Y
14.9
Industry
16.3
Forward
14.3
vs History
69
vs Industry
39
Median 3Y
12
Median 5Y
12
Industry
11.7
vs History
31
vs Industry
22
Median 3Y
26.8
Median 5Y
22.9
Industry
16.8
vs History
49
vs Industry
49
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4

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 1.9 17.7 9.3 14.5
US
Booking Holdings Inc
NASDAQ:BKNG
166.6B USD 7.2 33.1 23.5 25.6
CN
H World Group Ltd
BMV:HTHTN
2.8T MXN 41.7 255 147.1 185
US
Airbnb Inc
NASDAQ:ABNB
84.7B USD 7.8 46.1 44.8 46.4
US
Marriott International Inc
NASDAQ:MAR
79.7B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
63.8B USD 4 24.5 14.6 20.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.3B USD 5.6 52.1 28.7 30.4
CN
Trip.com Group Ltd
HKEX:9961
314.7B HKD 6 20.9 16.2 17.2
US
Carnival Corp
NYSE:CCL
31.2B USD 1.3 19.9 9.6 16.6
UK
Carnival PLC
LSE:CCL
21.7B GBP 1.2 30.7 488.2 906.7
US
Expedia Group Inc
NASDAQ:EXPE
23.4B USD 1.8 22.1 10.1 15.5

See Also

Discover More
Back to Top