Whitbread PLC banner

Whitbread PLC
LSE:WTB

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
LSE:WTB
Watchlist
Price: 2 392 GBX 0.46% Market Closed
Market Cap: £4B

Relative Value

The Relative Value of one WTB stock under the Base Case scenario is 820.63 GBX. Compared to the current market price of 2 392 GBX, Whitbread PLC is Overvalued by 66%.

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
820.63 GBX
Overvaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

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
4.2B GBP 1.5 16.8 8.6 15
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 43.4 272.2 150.5 183.4
US
Booking Holdings Inc
NASDAQ:BKNG
141.7B USD 5.3 26.3 13.3 14.2
US
Marriott International Inc
NASDAQ:MAR
87B USD 3.3 33.5 21.2 24.3
US
Airbnb Inc
NASDAQ:ABNB
80.6B USD 6.6 32.1 26.7 26.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
75.2B USD 4.2 17.6 13.9 18.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.4B USD 5.8 47.7 28.2 30
CN
Trip.com Group Ltd
HKEX:9961
268.2B HKD 3.8 7.1 10 10.7
US
Carnival Corp
NYSE:CCL
32.9B USD 1.2 11.9 7.6 12.3
UK
Carnival PLC
LSE:CCL
24.3B GBP 1.2 11.9 7.7 12.3
US
Viking Holdings Ltd
NYSE:VIK
32.4B USD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Whitbread PLC
LSE:WTB
Average EV/EBITDA: 28.8
8.6
5%
1.7
CN
H
H World Group Ltd
BMV:HTHTN
150.5
14%
10.7
US
Booking Holdings Inc
NASDAQ:BKNG
13.3
11%
1.2
US
Marriott International Inc
NASDAQ:MAR
21.2
13%
1.6
US
Airbnb Inc
NASDAQ:ABNB
26.7
34%
0.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
13.9
13%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.2
19%
1.5
CN
Trip.com Group Ltd
HKEX:9961
10
19%
0.5
US
Carnival Corp
NYSE:CCL
7.6
6%
1.3
UK
Carnival PLC
LSE:CCL
7.7
7%
1.1
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett