Whitbread PLC banner

Whitbread PLC
OTC:WTBCF

Watchlist Manager
Whitbread PLC Logo
Whitbread PLC
OTC:WTBCF
Watchlist
Price: 31.09 USD Market Closed
Market Cap: $5.6B

EV/EBITDA

8.8
Current
13%
Cheaper
vs 3-y average of 10.1

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
8.8
=
Enterprise Value
$8.7B
/
EBITDA
£965.2m

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
8.8
=
Enterprise Value
$8.7B
/
EBITDA
£965.2m

Valuation Scenarios

Whitbread PLC is trading below its 3-year average

If EV/EBITDA returns to its 3-Year Average (10.1), the stock would be worth $35.54 (14% upside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-100%
Maximum Upside
+14%
Average Downside
43%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 8.8 $31.09
0%
3-Year Average 10.1 $35.54
+14%
5-Year Average 10 $35.1
+13%
Industry Average 0 $0.13
-100%
Country Average 0 $0.07
-100%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
$8.7B
/
Aug 2025
£965.2m
=
8.8
Current
$8.7B
/
Mar 2026
£1.1B
=
8.1
Forward
$8.7B
/
Mar 2027
£1.1B
=
7.9
Forward
$8.7B
/
Mar 2028
£1.2B
=
7.4
Forward
$8.7B
/
Feb 2029
£1.2B
=
7.2
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
UK
Whitbread PLC
OTC:WTBCF
4.4B USD 8.8 17.6
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 128.5 206.7
US
Booking Holdings Inc
NASDAQ:BKNG
153.1B USD 15.1 28.3
US
Marriott International Inc
NASDAQ:MAR
100.7B USD 24.1 38.7
US
Airbnb Inc
NASDAQ:ABNB
87.7B USD 29.5 35
US
Hilton Worldwide Holdings Inc
NYSE:HLT
79B USD 31.5 54.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
76.3B USD 14.1 17.9
US
Carnival Corp
NYSE:CCL
40.2B USD 8.5 13
UK
Carnival PLC
LSE:CCL
27.9B GBP 8.1 13.4
US
Viking Holdings Ltd
NYSE:VIK
38.4B USD 0 0
CN
Trip.com Group Ltd
HKEX:9961
279.5B HKD 10.4 7.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Whitbread PLC
OTC:WTBCF
Average EV/EBITDA: 27.9
8.8
5%
1.8
CN
H
H World Group Ltd
BMV:HTHTN
128.5
11%
11.7
US
Booking Holdings Inc
NASDAQ:BKNG
15.1
10%
1.5
US
Marriott International Inc
NASDAQ:MAR
24.1
13%
1.9
US
Airbnb Inc
NASDAQ:ABNB
29.5
34%
0.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.5
19%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.1
13%
1.1
US
Carnival Corp
NYSE:CCL
8.5
5%
1.7
UK
Carnival PLC
LSE:CCL
8.1
6%
1.3
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
18%
N/A
CN
Trip.com Group Ltd
HKEX:9961
10.4
17%
0.6

Market Distribution

Higher than 95% of companies in United Kingdom
Percentile
95th
Based on 1 967 companies
95th percentile
11.8
Low
0 — 0
Typical Range
0 — 0
High
0 —
Distribution Statistics
United Kingdom
Min 0
30th Percentile 0
Median 0
70th Percentile 0
Max 743.2

Whitbread PLC
Glance View

In the bustling realm of the British hospitality industry, Whitbread PLC stands as a storied legacy, its roots tracing back to the 18th century when it began as a brewer. Fast forward to the modern day, and Whitbread has gracefully pivoted to become a hospitality juggernaut. Central to its current business model is Premier Inn, the United Kingdom's largest hotel brand, which caters primarily to business travelers and budget-conscious guests seeking dependable accommodations. Whitbread has cleverly combined strategic locations and competitive pricing with a reputation for quality. This synergy ensures that Premier Inn remains a top choice for travelers, providing a steady stream of revenue through its extensive network of hotels across the UK and in strategically selected international locations. Whitbread doesn't confine its ambitions solely to lodging. The company has expanded its portfolio to include a variety of dining experiences, with restaurants such as Beefeater, Brewer's Fayre, and Bar+Block, complementing its accommodation offerings. These restaurant brands serve as a dual strategy: enhancing the guest experience at Premier Inns and generating additional revenue streams through standalone locations. By focusing on operational efficiency and customer satisfaction, Whitbread capitalizes on its brand power and scale, weaving a coherent strategy that ensures guest loyalty and robust economic performance. This approach to integrating hospitality and dining has allowed Whitbread to carve a distinctive niche, balancing tradition with an innovative drive that keeps it competitive in the ever-evolving hospitality sector.

WTBCF Intrinsic Value
63.78 USD
Undervaluation 51%
Intrinsic Value
Price $31.09
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