Valuation Accor

Stocks

Market Closed - Euronext Paris 23:55:00 25/09/2026 HKT			5-day change	1st Jan Change
45.89 ^EUR	+1.48%		+0.68%	-4.83%

09-24	Accor leans on a large-scale AI assistant
09-04	Morgan Stanley Upgrades Accor to Overweight, Raises PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,346	6,005	9,000	11,235	11,316	10,674	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-5.68%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,784	13,802	13,704
Change	-	-16.62%	44.51%	23.99%	4.73%	-4.15%	0.13%	-0.71%
P/E	150x	16.8x	15.6x	20.2x	30x	20.5x	17x	14.8x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	3.01x	2.69x	2.72x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	0.8x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.84x	1.73x	1.63x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.38x	2.23x	2.09x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.9x	9.88x	9.02x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.7x	13.2x	11.8x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	19.7x	18.4x	16.5x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.08%	5.45%	6.07%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.452	1.642	1.841
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.17%	3.58%	4.01%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.234	2.702	3.101
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	65%	60.8%	59.4%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,792	6,186	6,559
EBITDA ¹	22	675	1,003	1,120	1,201	1,269	1,398	1,520
EBIT ¹	-228	447	723	786	807	934.5	1,048	1,157
Net income ¹	85	402	633	610	449	528.7	622.5	699
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,110	3,129	3,031
Reference price ²	28.45	23.35	34.60	47.04	48.22	45.89	45.89	45.89
Nbr of stocks (in thousands)	258,225	257,174	260,110	238,847	234,673	232,589	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	20/2/25	19/2/26	-	-	-

¹EUR in Million²EUR

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.($)
ACCOR	20.24x	2.35x	10.74x	3.21%	12.16B
MARRIOTT INTERNATIONAL, INC.	31.49x	3.93x	18.18x	0.81%	91.78B
HILTON WORLDWIDE HOLDINGS INC.	37.26x	6.37x	20.43x	0.19%	70.66B
INTERCONTINENTAL HOTELS GROUP PLC	26.78x	10.21x	18.32x	1.34%	23.1B
HYATT HOTELS CORPORATION	48.79x	2.58x	15.75x	0.38%	14.93B
THE INDIAN HOTELS COMPANY LIMITED	45.49x	9.03x	26.45x	0.47%	10.78B
TRAVEL + LEISURE CO.	8.8x	1.74x	6.77x	3.85%	3.9B
MINOR INTERNATIONAL	12.82x	1.24x	4.71x	3.35%	3.64B
ITC HOTELS LIMITED	32.93x	7x	20.08x	0.79%	3.52B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	13.83x	1.31x	8.76x	3.36%	3.54B
Average	27.84x	4.58x	15.02x	1.78%	23.8B
Weighted average by Cap.	32.99x	5.26x	18.20x	0.89%