As of 2025-07-19, the Intrinsic Value of Whitbread PLC (WTB.L) is 3,809.64 GBP. This WTB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,121.00 GBP, the upside of Whitbread PLC is 22.10%.
The range of the Intrinsic Value is 1,568.64 - 11,788.10 GBP
Based on its market price of 3,121.00 GBP and our intrinsic valuation, Whitbread PLC (WTB.L) is undervalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,568.64 - 11,788.10 | 3,809.64 | 22.1% |
| DCF (Growth 10y) | 2,764.26 - 14,828.27 | 5,425.36 | 73.8% |
| DCF (EBITDA 5y) | 2,734.56 - 4,273.15 | 3,389.75 | 8.6% |
| DCF (EBITDA 10y) | 3,662.34 - 5,831.96 | 4,590.31 | 47.1% |
| Fair Value | 3,754.28 - 3,754.28 | 3,754.28 | 20.29% |
| P/E | 2,854.22 - 3,610.11 | 3,194.88 | 2.4% |
| EV/EBITDA | 1,775.13 - 3,976.69 | 2,770.92 | -11.2% |
| EPV | 3,346.62 - 5,371.59 | 4,359.11 | 39.7% |
| DDM - Stable | 1,245.28 - 3,156.97 | 2,201.12 | -29.5% |
| DDM - Multi | 2,011.93 - 3,698.39 | 2,581.39 | -17.3% |
| Market Cap (mil) | 5,272.65 |
| Beta | 0.58 |
| Outstanding shares (mil) | 1.69 |
| Enterprise Value (mil) | 9,989.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.36% |
| Cost of Debt | 5.10% |
| WACC | 6.39% |