Whitbread PLC
LSE:WTB

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
LSE:WTB
Watchlist
Price: 2 618 GBX 2.15%
Market Cap: 4.4B GBX

Relative Value

The Relative Value of one WTB stock under the Base Case scenario is hidden GBX. Compared to the current market price of 2 618 GBX, Whitbread PLC is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
40
Median 3Y
1.9
Median 5Y
2.3
Industry
1.4
Forward
1.5
vs History
52
vs Industry
32
Median 3Y
19.9
Median 5Y
19.1
Industry
20.1
Forward
13.4
vs History
77
vs Industry
52
Median 3Y
7
Median 5Y
7
Industry
9.5
vs History
52
vs Industry
1
Median 3Y
37.8
Median 5Y
25.7
Industry
18.2
vs History
74
vs Industry
53
Median 3Y
1.6
Median 5Y
1.5
Industry
2.1
vs History
93
vs Industry
28
Median 3Y
3.5
Median 5Y
3.7
Industry
1.9
Forward
2.9
vs History
47
vs Industry
27
Median 3Y
3.5
Median 5Y
3.2
Industry
3.8
vs History
66
vs Industry
42
Median 3Y
10.3
Median 5Y
10
Industry
10.6
Forward
8.1
vs History
50
vs Industry
36
Median 3Y
16.7
Median 5Y
15.8
Industry
16.5
Forward
13.3
vs History
68
vs Industry
37
Median 3Y
12.1
Median 5Y
12.1
Industry
11.3
vs History
4
vs Industry
19
Median 3Y
34.1
Median 5Y
27.7
Industry
16.3
vs History
90
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
4.6B GBP 1.6 18.4 9 15.7
US
Booking Holdings Inc
NASDAQ:BKNG
175.9B USD 6.8 34.9 17.9 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
550.2B MYR 19 742.6 -84 235.5 -308 194 -74 175.3
US
Marriott International Inc
NASDAQ:MAR
87.5B USD 3.4 33.5 20.9 24.5
US
Airbnb Inc
NASDAQ:ABNB
85.6B USD 7.2 32.5 27.3 27.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
82.8B USD 4.8 20.4 15.8 21.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.5B USD 5.9 41.8 29.1 31
CN
Trip.com Group Ltd
HKEX:9961
390.9B HKD 5.9 11.2 16.9 18.1
US
Carnival Corp
NYSE:CCL
41.6B USD 1.6 15.7 9.2 15.1
UK
Carnival PLC
LSE:CCL
31.1B GBP 1.6 15 312 501.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Whitbread PLC
LSE:WTB
Average EV/EBITDA: 60.4
9
4%
2.3
US
Booking Holdings Inc
NASDAQ:BKNG
17.9
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -308 194 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.9
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
27.3
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.8
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.1
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.9
20%
0.8
US
Carnival Corp
NYSE:CCL
9.2
10%
0.9
UK
Carnival PLC
LSE:CCL
312
7%
44.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Whitbread PLC
LSE:WTB
Average EV/EBIT: 85.2
15.7
5%
3.1
US
Booking Holdings Inc
NASDAQ:BKNG
19.1
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 175.3 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.3
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.6
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
US
Carnival Corp
NYSE:CCL
15.1
12%
1.3
UK
Carnival PLC
LSE:CCL
501.6
8%
62.7