Whitbread PLC banner

Whitbread PLC
LSE:WTB

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
LSE:WTB
Watchlist
Price: 2 383 GBX -0.33% 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 2 383 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
139.7B USD 5.2 25.9 13.1 14
US
Marriott International Inc
NASDAQ:MAR
85.8B USD 3.3 33 21 24
US
Airbnb Inc
NASDAQ:ABNB
80.1B USD 6.5 31.9 26.5 26.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
72.9B USD 4.1 17.1 13.6 18.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
67.9B USD 5.6 46.6 27.6 29.4
CN
Trip.com Group Ltd
HKEX:9961
271.8B HKD 3.8 7.2 10.1 10.8
UK
Carnival PLC
LSE:CCL
24.3B GBP 1.2 11.7 7.6 12.2
US
Carnival Corp
NYSE:CCL
31.7B USD 1.2 11.5 7.4 12
US
Viking Holdings Ltd
NYSE:VIK
31.8B USD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Whitbread PLC
LSE:WTB
Average EV/EBITDA: 28.6
8.6
5%
1.7
CN
H
H World Group Ltd
BMV:HTHTN
150.5
14%
10.7
US
Booking Holdings Inc
NASDAQ:BKNG
13.1
11%
1.2
US
Marriott International Inc
NASDAQ:MAR
21
13%
1.6
US
Airbnb Inc
NASDAQ:ABNB
26.5
34%
0.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
13.6
13%
1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
27.6
19%
1.5
CN
Trip.com Group Ltd
HKEX:9961
10.1
19%
0.5
UK
Carnival PLC
LSE:CCL
7.6
7%
1.1
US
Carnival Corp
NYSE:CCL
7.4
6%
1.2
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