Whitbread PLC
OTC:WTBCF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Alphabet Inc
SGO:GOOGL
|
US |
|
T
|
Tobii AB
OTC:TBIIF
|
SE |
|
iDreamSky Technology Holdings Ltd
HKEX:1119
|
CN |
EV/EBITDA
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.
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.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (10.1), the stock would be worth $35.54 (14% upside from current price).
| 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
|
= |
|
|
$8.7B
|
/ |
Mar 2026
£1.1B
|
= |
|
|
$8.7B
|
/ |
Mar 2027
£1.1B
|
= |
|
|
$8.7B
|
/ |
Mar 2028
£1.2B
|
= |
|
|
$8.7B
|
/ |
Feb 2029
£1.2B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Whitbread PLC
OTC:WTBCF
|
4.4B USD | 8.8 | 17.6 | |
| CN |
H
|
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 |
V
|
Viking Holdings Ltd
NYSE:VIK
|
38.4B USD | 0 | 0 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
279.5B HKD | 10.4 | 7.3 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0 |
| Max | 743.2 |
Other Multiples
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.