Valuation Accor Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 12:40:33 21/08/2026 pm IST			5-day change	1st Jan Change
45.57 ^EUR	+0.11%		-2.17%	-4.18%

20/08	Raffles Udaipur Announces Appointment of Henna Punjabi to Director of Marketing and Communications	CI
06/08	Accor SA, H1 2026 Earnings Call, Jul 30, 2026

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	10,590	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-6.42%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,740	13,718	13,614
Change	-	-16.62%	44.51%	23.99%	4.73%	-4.45%	-0.16%	-0.76%
P/E	150x	16.8x	15.6x	20.2x	30x	20.4x	16.8x	14.7x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	3.38x	2.6x	2.61x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	0.8x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.83x	1.71x	1.61x
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	10.8x	9.82x	8.97x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.7x	13.1x	11.8x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	19.6x	18.2x	16.4x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.1%	5.48%	6.11%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.448	1.641	1.831
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.18%	3.6%	4.02%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.235	2.711	3.092
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	64.8%	60.5%	59.2%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,791	6,188	6,560
EBITDA ¹	22	675	1,003	1,120	1,201	1,269	1,397	1,518
EBIT ¹	-228	447	723	786	807	934.3	1,047	1,154
Net income ¹	85	402	633	610	449	528.5	626.7	702.6
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,150	3,129	3,025
Reference price ²	28.45	23.35	34.60	47.04	48.22	45.53	45.53	45.53
Nbr of stocks (in thousands)	2,58,225	2,57,174	2,60,110	2,38,847	2,34,673	2,32,589	-	-
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.	31.92x	3.97x	18.39x	0.8%	9.29TCr
HILTON WORLDWIDE HOLDINGS INC.	39x	6.63x	21.26x	0.19%	7.35TCr
INTERCONTINENTAL HOTELS GROUP PLC	27.11x	10.42x	18.69x	1.3%	2.36TCr
HYATT HOTELS CORPORATION	55.87x	2.87x	17.5x	0.33%	1.7TCr
ACCOR	20.38x	2.37x	10.82x	3.18%	1.24TCr
THE INDIAN HOTELS COMPANY LIMITED	45.8x	9.13x	26.72x	0.46%	1.09TCr
TRAVEL + LEISURE CO.	10.04x	1.96x	7.61x	3.38%	439.33Cr
MINOR INTERNATIONAL	13.43x	1.28x	4.84x	3.21%	389.24Cr
MARRIOTT VACATIONS WORLDWIDE CORPORATION	15.45x	1.39x	9.26x	3.01%	387.12Cr
Average	28.78x	4.45x	15.01x	1.76%	2.69TCr
Weighted average by Cap.	34.36x	5.36x	18.66x	0.86%