Valuation Whitbread PLC Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:29:00 11/08/2026 +03			5-day change	1st Jan Change
28.84 ^EUR	-1.77%		-2.90%	-1.27%

08-03	Vodafone network chief sells one million shares	AN
07-30	Whitbread UK hotel chief sells GBP75,000 in shares	AN

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,939	6,287	6,414	4,751	4,374	4,112	-	-
Change	-	5.86%	2.02%	-25.92%	-7.95%	-5.99%	-	-
Enterprise Value (EV) ¹	9,500	10,074	10,810	9,468	9,606	9,305	9,284	9,271
Change	-	6.04%	7.31%	-12.41%	1.45%	-3.13%	-0.23%	-0.14%
P/E	141x	22.7x	21.8x	19.3x	21.4x	13.7x	12.6x	11.6x
PBR	1.44x	1.53x	1.83x	1.43x	1.4x	1.27x	1.23x	1.19x
PEG	-	0x	1.3x	-1.6x	-1.7x	0.3x	1.33x	1.41x
Capitalization / Revenue	3.49x	2.39x	2.17x	1.63x	1.5x	1.41x	1.37x	1.3x
EV / Revenue	5.58x	3.84x	3.65x	3.24x	3.29x	3.19x	3.08x	2.94x
EV / EBITDA	19.8x	11.3x	10.2x	9.19x	8.94x	8.92x	8.38x	7.87x
EV / EBIT	62x	18.5x	16x	15x	14.8x	15.5x	14.3x	13.3x
EV / FCF	33.1x	31.7x	27.2x	33.4x	128x	24x	28.4x	24.2x
FCF Yield	3.02%	3.16%	3.68%	2.99%	0.78%	4.16%	3.52%	4.14%
Dividend per Share ²	0.347	0.742	0.97	0.97	0.97	0.9318	0.9854	1.068
Rate of return	1.18%	2.38%	2.78%	3.58%	3.7%	3.79%	4.01%	4.34%
EPS ²	0.209	1.375	1.599	1.406	1.224	1.79	1.959	2.12
Distribution rate	166%	54%	60.7%	69%	79.2%	52.1%	50.3%	50.4%
Net sales ¹	1,703	2,625	2,960	2,922	2,920	2,913	3,011	3,155
EBITDA ¹	480.2	888	1,057	1,030	1,074	1,043	1,108	1,178
EBIT ¹	153.3	543.5	674.2	629.6	648.9	599.7	648	698.9
Net income ¹	42.5	278.8	312.1	253.7	212.9	305	331.3	352.6
Net Debt ¹	3,561	3,787	4,397	4,717	5,232	5,194	5,173	5,159
Reference price ²	29.46	31.15	34.92	27.07	26.20	24.60	24.60	24.60
Nbr of stocks (in thousands)	201,600	201,828	183,667	175,524	166,942	167,142	-	-
Announcement Date	4/28/22 A	4/25/23 A	4/30/24 A	5/1/25 A	4/30/26 A	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
H WORLD GROUP LIMITED	17.12x	3.06x	8.78x	4.68%	13.23B
WHITBREAD PLC	13.74x	3.19x	8.92x	3.79%	5.56B
WYNDHAM HOTELS & RESORTS, INC.	16.07x	5.32x	10.61x	2.41%	5.29B
ATOUR LIFESTYLE HOLDINGS LIMITED	16.48x	2.31x	9.58x	3.01%	4.9B
CHOICE HOTELS INTERNATIONAL, INC.	19.15x	4x	10.17x	1.13%	4.58B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	18.39x	1.73x	8.27x	2.99%	2.91B
RESORTTRUST, INC.	17.02x	1.26x	7.71x	2.08%	2.34B
Average	16.85x	2.98x	9.15x	2.87%	5.55B
Weighted average by Cap.	16.74x	3.19x	9.21x	3.33%