Whitbread PLC
OTC:WTBCF

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
OTC:WTBCF
Watchlist
Price: 34.465 USD Market Closed
Market Cap: 6.2B USD

Relative Value

The Relative Value of one WTBCF stock under the Base Case scenario is hidden USD. Compared to the current market price of 34.465 USD, 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.

WTBCF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
40
Median 3Y
1.9
Median 5Y
2.3
Industry
1.4
Forward
1.6
vs History
41
vs Industry
32
Median 3Y
19.9
Median 5Y
19.1
Industry
20
Forward
14.3
vs History
66
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
18.1
vs History
61
vs Industry
53
Median 3Y
1.6
Median 5Y
1.5
Industry
2.1
vs History
90
vs Industry
28
Median 3Y
3.5
Median 5Y
3.7
Industry
1.9
Forward
3
vs History
44
vs Industry
27
Median 3Y
3.5
Median 5Y
3.2
Industry
3.7
vs History
60
vs Industry
42
Median 3Y
10.3
Median 5Y
10
Industry
10.6
Forward
8.4
vs History
49
vs Industry
36
Median 3Y
16.7
Median 5Y
15.8
Industry
16.4
Forward
13.8
vs History
52
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
16.4
vs History
74
vs Industry
49
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

WTBCF 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
OTC:WTBCF
4.9B USD 1.7 19.6 9.3 16.3
US
Booking Holdings Inc
NASDAQ:BKNG
167.6B USD 6.4 33.2 17 18.2
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.4 266.1 147.1 179.3
MY
Grand Central Enterprises Bhd
KLSE:GCE
555.2B MYR 19 919.3 -84 989.5 -310 952.9 -74 839.3
US
Marriott International Inc
NASDAQ:MAR
86.1B USD 3.3 33 20.6 24.1
US
Airbnb Inc
NASDAQ:ABNB
81.9B USD 6.9 31.1 26 26
US
Royal Caribbean Cruises Ltd
NYSE:RCL
76B USD 4.4 18.7 14.8 20.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.9B USD 6 42 29.3 31.2
CN
Trip.com Group Ltd
HKEX:9961
302.1B HKD 4.5 8.7 12.1 12.9
US
Carnival Corp
NYSE:CCL
39.6B USD 1.5 14.3 8.6 13.8
UK
Carnival PLC
LSE:CCL
29.1B GBP 1.5 14.2 312.5 502.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Whitbread PLC
OTC:WTBCF
Average EV/EBITDA: 59.7
9.3
4%
2.3
US
Booking Holdings Inc
NASDAQ:BKNG
17
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
147.1
13%
11.3
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -310 952.9 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.6
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26
28%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.8
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
12.1
20%
0.6
US
Carnival Corp
NYSE:CCL
8.6
6%
1.4
UK
Carnival PLC
LSE:CCL
312.5
7%
44.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Whitbread PLC
OTC:WTBCF
Average EV/EBIT: 84.4
16.3
5%
3.3
US
Booking Holdings Inc
NASDAQ:BKNG
18.2
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
179.3
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 839.3 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.1
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26
12%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.1
15%
1.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.2
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
12.9
20%
0.6
US
Carnival Corp
NYSE:CCL
13.8
7%
2
UK
Carnival PLC
LSE:CCL
502.3
8%
62.8