Valuation Accor

Stocks

Real-time Euronext Paris Other stock markets 17:21:27 18/06/2026 +04			5-day change	1st Jan Change
48.37 ^EUR	+0.46%		+7.80%	+0.31%

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	10,831	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-4.28%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,830	13,855	13,749
Change	-	-16.62%	44.51%	23.99%	4.73%	-3.82%	0.18%	-0.77%
P/E	150x	16.8x	15.6x	20.2x	30x	21.2x	18x	15.7x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.83x	2.85x	2.93x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.86x	1.74x	1.64x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.37x	2.22x	2.08x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.9x	9.9x	9.05x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.9x	13.2x	11.9x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20.7x	18.7x	16.8x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.83%	5.35%	5.96%
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%	3.04%	3.46%	3.85%
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	48.15	48.15	48.15
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	21.19x	2.37x	10.89x	3.04%	12.55B
MARRIOTT INTERNATIONAL, INC.	35.32x	4.36x	20.41x	0.71%	104B
HILTON WORLDWIDE HOLDINGS INC.	41.74x	7.06x	22.78x	0.17%	79.52B
INTERCONTINENTAL HOTELS GROUP PLC	29.67x	11.18x	20.18x	1.21%	25.63B
HYATT HOTELS CORPORATION	65.56x	3.14x	19.13x	0.3%	19.01B
THE INDIAN HOTELS COMPANY LIMITED	43.88x	8.69x	25.41x	0.47%	10.54B
TRAVEL + LEISURE CO.	10.56x	1.93x	7.56x	3.19%	4.74B
MINOR INTERNATIONAL	14.34x	1.38x	5.2x	2.96%	4.18B
HILTON GRAND VACATIONS INC.	10.23x	1.42x	6.55x	-.--%	4.15B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	15.21x	1.26x	8.7x	3.61%	3.23B
Average	28.77x	4.28x	14.68x	1.57%	26.76B
Weighted average by Cap.	37.11x	5.63x	19.93x	0.77%