Valuation Accor

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 16/06/2026 +04			After hours 23:59:59
48.50 ^EUR	-0.57%		48.28	-0.45%

06-15	European Markets Rally Following U.S.-Iran Agreement
06-02	Accor recognized as 'Leader' for sustainable procurement

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	10,973	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-3.03%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,972	13,997	13,890
Change	-	-16.62%	44.51%	23.99%	4.73%	-2.84%	0.18%	-0.76%
P/E Ratio	150x	16.8x	15.6x	20.2x	30x	21.5x	18.3x	15.9x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.87x	2.88x	2.96x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1.1x	1.1x
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	2.4x	2.25x	2.1x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11x	10x	9.15x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15x	13.3x	12x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20.9x	18.9x	17x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.78%	5.3%	5.9%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.463	1.668	1.853
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3%	3.42%	3.8%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.273	2.669	3.058
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	64.4%	62.5%	60.6%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,830	6,228	6,610
EBITDA ¹	22	675	1,003	1,120	1,201	1,270	1,399	1,519
EBIT ¹	-228	447	723	786	807	929.1	1,049	1,157
Net income ¹	85	402	633	610	449	539.6	612.9	687.9
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	2,999	3,024	2,918
Reference price ²	28.45	23.35	34.60	47.04	48.22	48.78	48.78	48.78
Nbr of stocks (in thousands)	258,225	257,174	260,110	238,847	234,673	224,944	-	-
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.($)
ACCOR	21.46x	2.4x	11.01x	3%	12.73B
MARRIOTT INTERNATIONAL, INC.	35.86x	4.41x	20.67x	0.7%	106B
HILTON WORLDWIDE HOLDINGS INC.	41.48x	7.02x	22.66x	0.17%	79.02B
INTERCONTINENTAL HOTELS GROUP PLC	28.97x	10.96x	19.78x	1.24%	25.04B
HYATT HOTELS CORPORATION	64.61x	3.11x	18.9x	0.3%	18.73B
THE INDIAN HOTELS COMPANY LIMITED	43.33x	8.58x	25.08x	0.48%	10.39B
TRAVEL + LEISURE CO.	10.33x	1.9x	7.46x	3.26%	4.64B
MINOR INTERNATIONAL	14.34x	1.38x	5.2x	2.96%	4.18B
HILTON GRAND VACATIONS INC.	10.06x	1.41x	6.49x	-.--%	4.08B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	15.43x	1.27x	8.76x	3.56%	3.27B
Average	28.59x	4.24x	14.60x	1.57%	26.77B
Weighted average by Cap.	37.07x	5.59x	19.93x	0.77%