The Discounted Cash Flow (DCF) valuation of Whitbread PLC (WTB.L) is 1,754.50 GBP. With the latest stock price at 2,377.00 GBP, the upside of Whitbread PLC based on DCF is -26.2%.
Based on the latest price of 2,377.00 GBP and our DCF valuation, Whitbread PLC (WTB.L) is a sell. selling WTB.L stocks now will result in a potential gain of 26.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.0% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 432.41 - 5,481.45 | 1,754.50 |
| Upside | -81.8% - 130.6% | -26.2% |