First Time Loading...

Whitbread PLC
LSE:WTB

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
LSE:WTB
Watchlist
Price: 3 007 GBX 0.2%
Updated: May 6, 2024
Section:
 

Relative Value

The Relative Value of one WTB stock under the Base Case scenario is 5 876.25 GBX. Compared to the current market price of 3 007 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
5 876.25 GBX
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2
P/S
P/S
Price to Sales
2
vs History
87
vs Industry
34
Median 3Y
2.6
Median 5Y
2.8
Industry
1.5
Forward
1.9
More Details
17.3
P/E
P/E
Price to Earnings
17.3
vs History
38
vs Industry
36
Median 3Y
18.3
Median 5Y
15.1
Industry
20.6
Forward
14.2
More Details
6.6
P/OCF
P/OCF
Price to OCF
6.6
vs History
77
vs Industry
50
Median 3Y
7.8
Median 5Y
8.4
Industry
10.3
More Details
32.8
P/FCFE
P/FCFE
Price to FCFE
32.8
vs History
33
vs Industry
18
Median 3Y
34.7
Median 5Y
-9.8
Industry
19.7
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
46
vs Industry
53
Median 3Y
1.6
Median 5Y
1.5
Industry
2.3
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
88
vs Industry
26
Median 3Y
4
Median 5Y
3.9
Industry
2
Forward
3.1
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
39
Median 3Y
0
Median 5Y
0
Industry
4
More Details
9.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.7
vs History
58
vs Industry
44
Median 3Y
10.3
Median 5Y
10.2
Industry
11.4
Forward
8.9
More Details
15.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.3
vs History
52
vs Industry
39
Median 3Y
16.7
Median 5Y
15.5
Industry
17
Forward
13.5
More Details
10.9
EV/OCF
EV/OCF
Enterprise Value to OCF
10.9
vs History
79
vs Industry
42
Median 3Y
12.1
Median 5Y
12.9
Industry
12.5
More Details
21.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.5
vs History
49
vs Industry
28
Median 3Y
23.5
Median 5Y
21.5
Industry
17.5
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
60
vs Industry
49
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
More Details

Multiples Across Competitors

WTB Competitors Multiples
Whitbread PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Whitbread PLC
LSE:WTB
5.8B GBP 2 17.3 9.7 15.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 53 283.8 187.8 245.5
US
Booking Holdings Inc
NASDAQ:BKNG
123.1B USD 5.8 28.7 19.3 21
US
Airbnb Inc
NASDAQ:ABNB
103.3B USD 10.4 21.6 61 62.7
US
Marriott International Inc
NASDAQ:MAR
67.3B USD 2.8 23.3 19 20.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
50.1B USD 4.8 41.7 24 25.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
35.6B USD 2.4 16.9 11.1 16
CN
Trip.com Group Ltd
HKEX:9961
268.8B HKD 12.7 -167.5 339.6 -582.6
US
Carnival Corp
NYSE:CCL
18.3B USD 0.8 45.2 9.3 18.6
UK
Carnival PLC
LSE:CCL
13.4B GBP 0.7 41.6 491.4 1 101.1
UK
InterContinental Hotels Group PLC
LSE:IHG
12.8B GBP 3.5 21.4 156.6 179.5

See Also

Summary
WTB intrinsic value, competitors valuation, and company profile.
DCF Valuation
WTB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WTB stock valuation using valuation multiples.
Wall Street Estimates
WTB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WTB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.