The Discounted Cash Flow (DCF) valuation of Whitbread PLC (WTB.L) is 2,785.58 GBP. With the latest stock price at 2,946.00 GBP, the upside of Whitbread PLC based on DCF is -5.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.6% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,260.68 - 6,697.14 | 2,785.58 |
| Upside | -57.2% - 127.3% | -5.4% |