The Discounted Cash Flow (DCF) valuation of Whitbread PLC (WTB.L) is 2,182.57 GBP. With the latest stock price at 2,398.00 GBP, the upside of Whitbread PLC based on DCF is -9.0%.
Based on the latest price of 2,398.00 GBP and our DCF valuation, Whitbread PLC (WTB.L) is a sell. selling WTB.L stocks now will result in a potential gain of 9.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.7% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 618.94 - 6,776.35 | 2,182.57 |
| Upside | -74.2% - 182.6% | -9.0% |