Fairvalue-Calculator Fairvalue-Calculator
EN DE

Whitbread plc (WTB) Fair Value & Analysis

Consumer Cyclical · GB · Market cap 3.9B GBX

Pricep24.59
Fair Valuep20.65
Upside-16.0%
Quality97/100
Evidence: High Range p15.45 – p30.74

Analysis

Whitbread plc (WTB) currently trades at p24.59, while our model-based Fair Value estimate is p20.65 — implying the stock looks roughly 16.0% overvalued today. We read business quality at 97/100 (high quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: high).

About the company

Whitbread plc operates hotels and restaurants in the United Kingdom, Germany, Ireland, and internationally. The company operates hotels under the Premier Inn, ZIP by Premier Inn, and hub by Premier Inn brands. It also operates restaurants under the Brewers Fayre, Beefeater, Cookhouse and Pub, Bar+Block Steakhouse, Thyme, Whitebread Inns, and Table Table brands. Whitbread plc was founded in 1742 and is headquartered in Dunstable, the United Kingdom.

Open the full interactive analysis →

Similar stocks

Marriott International, Inc (MAR) -65% Hilton Worldwide Holdings (HLT) -64% InterContinental Hotels Group (IHG) -55% Hyatt Hotels Corporation (H) -46% H World Group (H1TH34) +28% Accor SA (ACRFF) -43%

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.