Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Consumer Services
/
Whitbread
WTB
Whitbread
UK Cost Pressures And Shifting Demand Will Erode Prospects Modestly
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 16 Analysts
Published
25 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£26.50
18.5% overvalued
intrinsic discount
20 Aug
UK£31.41
Loading
1Y
12.0%
7D
2.0%
Author's Valuation
UK£26.5
18.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£26.5
18.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-615m
3b
2014
2017
2020
2023
2025
2026
2028
Revenue UK£3.1b
Earnings UK£378.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.68%
Hospitality revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
11.95%
Calculation
UK£378.04m
Earnings '28
x
15.35x
PE Ratio '28
=
UK£5.80b
Market Cap '28
UK£5.80b
Market Cap '28
/
158.57m
No. shares '28
=
UK£36.60
Share Price '28
UK£36.60
Share Price '28
Discounted to 2025 @ 11.98% p.a.
=
UK£26.07
Fair Value '25