WTB.L
Whitbread PLC
Price:  
2,935 
GBP
Volume:  
661,700
United Kingdom | Hotels, Restaurants & Leisure

WTB.L Intrinsic Value

37.6 %
Upside

What is the intrinsic value of WTB.L?

As of 2025-07-05, the Intrinsic Value of Whitbread PLC (WTB.L) is 4,039.37 GBP. This WTB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,935.00 GBP, the upside of Whitbread PLC is 37.6%.

The range of the Intrinsic Value is 1,682.48 - 12,828.24 GBP.

Is WTB.L undervalued or overvalued?

Based on its market price of 2,935.00 GBP and our intrinsic valuation, Whitbread PLC (WTB.L) is undervalued by 37.6%.

2,935.00 GBP
Stock Price
4,039.37 GBP
Intrinsic Value
Intrinsic Value Details

WTB.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 1,682.48 - 12,828.24 4,039.37 37.6%
DCF (Growth Exit 10Y) 2,911.29 - 16,092.9 5,714.60 94.7%
DCF (EBITDA Exit 5Y) 2,762.81 - 4,163.17 3,401.26 15.9%
DCF (EBITDA Exit 10Y) 3,724.71 - 5,747.51 4,635.92 58.0%
Peter Lynch Fair Value 3,729.45 - 3,729.45 3,729.45 27.07%
P/E Multiples 2,735.99 - 3,481.82 3,016.37 2.8%
EV/EBITDA Multiples 1,774.98 - 3,986.5 2,692.46 -8.3%
Earnings Power Value 3,449.06 - 5,496.15 4,472.61 52.4%
Dividend Discount Model - Stable 1,254.87 - 3,177.19 2,216.03 -24.5%
Dividend Discount Model - Multi Stages 2,028.14 - 3,722.52 2,600.73 -11.4%

WTB.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)4,991
Beta0.55
Outstanding shares (mil)2
Enterprise Value (mil)9,709
Market risk premium6.5%
Cost of Equity9.25%
Cost of Debt5.1%
WACC6.3%