Valuation Accor Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 07:33:08 01/10/2026 pm IST			5-day change	1st Jan Change
44.10 ^EUR	-5.99%		-2.91%	-7.28%

28/09	Accor Announces Appointment of Vipin Khattar as Chief Commercial Officer, South Asia	CI
24/09	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	10,236	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-9.54%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,346	13,364	13,267
Change	-	-16.62%	44.51%	23.99%	4.73%	-7.19%	0.14%	-0.73%
P/E	150x	16.8x	15.6x	20.2x	30x	19.7x	16.3x	14.2x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.89x	2.58x	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	1.77x	1.65x	1.56x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.3x	2.16x	2.02x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.5x	9.56x	8.73x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.3x	12.7x	11.5x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	19.1x	17.8x	15.9x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.25%	5.63%	6.27%
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%	3.3%	3.73%	4.18%
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	5,793	6,191	6,558
EBITDA ¹	22	675	1,003	1,120	1,201	1,270	1,398	1,520
EBIT ¹	-228	447	723	786	807	935	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	3,128	3,030
Reference price ²	28.45	23.35	34.60	47.04	48.22	44.01	44.01	44.01
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.	31.86x	3.97x	18.36x	0.8%	9.27TCr
HILTON WORLDWIDE HOLDINGS INC.	37.97x	6.48x	20.76x	0.19%	7.16TCr
ROYAL CARIBBEAN CRUISES LTD.	15.05x	4.74x	12.06x	2.07%	7.11TCr
CARNIVAL CORPORATION LTD.	11.15x	2.05x	7.92x	2.43%	3.3TCr
INTERCONTINENTAL HOTELS GROUP PLC	27.72x	10.53x	18.88x	1.3%	2.39TCr
HYATT HOTELS CORPORATION	48.64x	2.58x	15.71x	0.38%	1.49TCr
H WORLD GROUP LIMITED	16.32x	2.91x	8.28x	4.91%	1.31TCr
ACCOR	20.53x	2.38x	10.85x	3.17%	1.21TCr
THE INDIAN HOTELS COMPANY LIMITED	45.52x	9.03x	26.47x	0.47%	1.08TCr
Average	28.31x	4.96x	15.48x	1.75%	3.81TCr
Weighted average by Cap.	27.54x	4.93x	16.08x	1.34%