German Expansion Poised To Strengthen Long-Term Outlook

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

02 Dec 24

Updated

29 Nov 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-18.4%

7D

0.5%

Loading

1Y

-18.4%

7D

0.5%

You can edit this narrative until Nov 30 1:10 AM. Then, changes will post as Updates.

Author's Valuation

UK£32.7626.6% undervalued

AnalystConsensusTarget Fair Value

Shared on 29 Nov 25

Fair value Decreased 3.16%

WTB: Future Earnings Momentum Will Rise as Market Share Expands

Whitbread's analyst price target has increased modestly, with recent updates reflecting a shift from £28.00 to £34.00, now moving to a range of £29.00 to £35.00, as analysts cite improved revenue growth forecasts as a key driver behind their more optimistic outlook. Analyst Commentary Bullish Takeaways Bullish analysts have raised their target prices, reflecting increased confidence in Whitbread's medium-term revenue growth prospects.

Shared on 01 May 25

Fair value Decreased 14%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Increased 2.84%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Increased 11%

AnalystConsensusTarget has increased shares outstanding growth rate from -0.0% to 0.0%.

Shared on 02 Apr 25

Fair value Decreased 0.72%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Decreased 0.34%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Increased 4.02%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 0.97%

AnalystConsensusTarget Fair Value

UK£32.76

26.6% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

4.51%

Hospitality revenue growth rate

0.50%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

12.85%

Calculation

UK£395.11m

Earnings '28

x

20.58x

PE Ratio '28

=

UK£8.13b

Market Cap '28

UK£8.13b

Market Cap '28

/

174.13m

No. shares '28

=

UK£46.69

Share Price '28

UK£46.69 Share Price '28

Discounted to 2025 @ 12.56% p.a.

=

UK£32.74

Fair Value '25