Valuation Whitbread PLC Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 12:38:13 26/06/2026 pm IST			5-day change	1st Jan Change
29.10 ^EUR	-1.89%		+4.68%	-0.10%

26/06	FTSE 100 falls as OpenAI delay report knocks tech	AN
23/06	Berenberg Says 'Cautious' on Whitbread's Outlook After Q1 Results; Hold Rating Reiterated	MT

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	4,103	-	-
Change	-	5.86%	2.02%	-25.92%	-7.95%	-6.19%	-	-
Enterprise Value (EV) ¹	9,500	10,074	10,810	9,468	9,606	9,273	9,305	9,236
Change	-	6.04%	7.31%	-12.41%	1.45%	-3.47%	0.34%	-0.74%
P/E	141x	22.7x	21.8x	19.3x	21.4x	13.7x	12.5x	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	1.32x	1.41x
Capitalization / Revenue	3.49x	2.39x	2.17x	1.63x	1.5x	1.4x	1.36x	1.3x
EV / Revenue	5.58x	3.84x	3.65x	3.24x	3.29x	3.17x	3.08x	2.92x
EV / EBITDA	19.8x	11.3x	10.2x	9.19x	8.94x	8.86x	8.38x	7.87x
EV / EBIT	62x	18.5x	16x	15x	14.8x	15.4x	14.3x	13.3x
EV / FCF	33.1x	31.7x	27.2x	33.4x	128x	21.7x	26.5x	26x
FCF Yield	3.02%	3.16%	3.68%	2.99%	0.78%	4.61%	3.78%	3.84%
Dividend per Share ²	0.347	0.742	0.97	0.97	0.97	0.9449	1	1.07
Rate of return	1.18%	2.38%	2.78%	3.58%	3.7%	3.85%	4.07%	4.36%
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%	52.8%	51%	50.5%
Net sales ¹	1,703	2,625	2,960	2,922	2,920	2,922	3,023	3,159
EBITDA ¹	480.2	888	1,057	1,030	1,074	1,047	1,110	1,174
EBIT ¹	153.3	543.5	674.2	629.6	648.9	604.1	649.9	695.8
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	5,170	5,201	5,132
Reference price ²	29.46	31.15	34.92	27.07	26.20	24.55	24.55	24.55
Nbr of stocks (in thousands)	2,01,600	2,01,828	1,83,667	1,75,524	1,66,942	1,67,142	-	-
Announcement Date	28/04/22	25/04/23	30/04/24	01/05/25	30/04/26	-	-	-

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	16.75x	3.02x	8.62x	4.72%	1.3TCr
WYNDHAM HOTELS & RESORTS, INC.	19.55x	6.09x	12.26x	1.97%	654.06Cr
CHOICE HOTELS INTERNATIONAL, INC.	19.07x	4.3x	10.94x	1.03%	508.45Cr
ATOUR LIFESTYLE HOLDINGS LIMITED	14.91x	2.09x	8.64x	3.3%	441.66Cr
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	16.8x	1.61x	7.68x	3.29%	265.96Cr
RESORTTRUST, INC.	17.68x	1.34x	8.64x	1.94%	227.89Cr
SCANDIC HOTELS GROUP AB	20.82x	2.91x	9.65x	3.53%	200.31Cr
Average	17.94x	3.05x	9.49x	2.83%	514.47Cr
Weighted average by Cap.	17.65x	3.43x	9.60x	3.18%