Valuation Accor Euronext Paris

Stocks

Market Closed - Euronext Paris 19:55:00 04/09/2026 +04			5-day change	1st Jan Change
54.06 ^USD	0.00%		-1.24%	-

09-04	Morgan Stanley Upgrades Accor to Overweight, Raises PT	MT
09-04	Volkswagen shifts into second gear, with Porsche in its wake. Vivendi disappoints

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	10,908	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-3.6%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	14,019	14,037	13,939
Change	-	-16.62%	44.51%	23.99%	4.73%	-2.51%	0.13%	-0.7%
P/E	150x	16.8x	15.6x	20.2x	30x	21x	17.4x	15.1x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	3.08x	2.75x	2.78x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	0.8x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.88x	1.76x	1.66x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.42x	2.27x	2.13x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11x	10x	9.17x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15x	13.4x	12x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20x	18.7x	16.8x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5%	5.36%	5.97%
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%	3.1%	3.5%	3.93%
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	46.90	46.90	46.90
Nbr of stocks (in thousands)	258,225	257,174	260,110	238,847	234,673	232,589	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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.($)
MARRIOTT INTERNATIONAL, INC.	30.14x	3.79x	17.53x	0.85%	87.75B
HILTON WORLDWIDE HOLDINGS INC.	37.15x	6.36x	20.41x	0.19%	70.04B
INTERCONTINENTAL HOTELS GROUP PLC	27.43x	10.44x	18.73x	1.29%	23.61B
HYATT HOTELS CORPORATION	51.29x	2.67x	16.3x	0.36%	15.63B
ACCOR	21x	2.42x	11.05x	3.1%	12.68B
THE INDIAN HOTELS COMPANY LIMITED	44.88x	8.9x	26.06x	0.47%	10.84B
TRAVEL + LEISURE CO.	9.29x	1.88x	7.31x	3.65%	4.06B
MINOR INTERNATIONAL	13.2x	1.26x	4.79x	3.26%	3.8B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	14.64x	1.35x	9.01x	3.18%	3.67B
Average	27.67x	4.34x	14.58x	1.82%	25.78B
Weighted average by Cap.	32.71x	5.22x	17.96x	0.89%