The Discounted Cash Flow (DCF) valuation of Whitbread PLC (WTB.L) is 4,042.71 GBP. With the latest stock price at 2,934.00 GBP, the upside of Whitbread PLC based on DCF is 37.8%.
Based on the latest price of 2,934.00 GBP and our DCF valuation, Whitbread PLC (WTB.L) is a buy. buying WTB.L stocks now will result in a potential gain of 37.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.2% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,660.60 - 12,884.60 | 4,042.71 |
| Upside | -43.4% - 339.1% | 37.8% |