Valuation Accor SA Wiener Boerse

Stocks

Real-time Estimate Tradegate 22:15:04 01/10/2026 +04			5-day change	1st Jan Change
44.07 ^EUR	-4.92%		-0.09%	-3.05%

09-28	Accor Announces Appointment of Vipin Khattar as Chief Commercial Officer, South Asia	CI
09-24	Accor leans on a large-scale AI assistant

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	10,664	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-5.76%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,774	13,793	13,695
Change	-	-16.62%	44.51%	23.99%	4.73%	-4.21%	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	1.72x	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	9.87x	9.01x
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	18.3x	16.5x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.09%	5.45%	6.07%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.453	1.641	1.841
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.17%	3.58%	4.02%
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%	60.7%	59.4%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,792	6,193	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	934.6	1,049	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	45.85	45.85	45.85
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MARRIOTT INTERNATIONAL, INC.	31.86x	3.97x	18.36x	0.8%	92.75B
HILTON WORLDWIDE HOLDINGS INC.	37.97x	6.48x	20.76x	0.19%	71.6B
ROYAL CARIBBEAN CRUISES LTD.	15.05x	4.74x	12.06x	2.07%	71.1B
CARNIVAL CORPORATION LTD.	11.15x	2.05x	7.92x	2.43%	33B
INTERCONTINENTAL HOTELS GROUP PLC	27.72x	10.53x	18.88x	1.3%	23.86B
HYATT HOTELS CORPORATION	48.64x	2.58x	15.71x	0.38%	14.94B
H WORLD GROUP LIMITED	16.32x	2.91x	8.28x	4.91%	13.15B
ACCOR	20.53x	2.38x	10.85x	3.17%	12.11B
THE INDIAN HOTELS COMPANY LIMITED	45.52x	9.03x	26.47x	0.47%	10.82B
Average	28.31x	4.96x	15.48x	1.75%	38.15B
Weighted average by Cap.	27.54x	4.93x	16.08x	1.34%