Valuation Accor Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 01:58:15 11/09/2026 pm IST			5-day change	1st Jan Change
46.12 ^EUR	-0.01%		-2.09%	-3.55%

04/09	Morgan Stanley Upgrades Accor to Overweight, Raises PT	MT
04/09	Volkswagen shifts into second gear, with Porsche in its wake. Vivendi disappoints

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	10,653	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-5.86%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,763	13,781	13,683
Change	-	-16.62%	44.51%	23.99%	4.73%	-4.29%	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	3x	2.68x	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	1.62x
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	10.8x	9.86x	9x
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	18.3x	16.4x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.09%	5.46%	6.08%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.452	1.642	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%	60.8%	59.4%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,792	6,186	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	934.5	1,048	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	45.80	45.80	45.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MARRIOTT INTERNATIONAL, INC.	29.48x	3.72x	17.2x	0.87%	8.58TCr
HILTON WORLDWIDE HOLDINGS INC.	36.55x	6.27x	20.11x	0.2%	6.89TCr
INTERCONTINENTAL HOTELS GROUP PLC	26.16x	10.02x	17.98x	1.35%	2.25TCr
HYATT HOTELS CORPORATION	49.51x	2.62x	15.94x	0.37%	1.52TCr
ACCOR	20.5x	2.38x	10.85x	3.17%	1.24TCr
THE INDIAN HOTELS COMPANY LIMITED	44.99x	8.92x	26.12x	0.47%	1.07TCr
TRAVEL + LEISURE CO.	9.16x	1.86x	7.21x	3.71%	400.54Cr
MINOR INTERNATIONAL	13.12x	1.26x	4.78x	3.27%	376.15Cr
MARRIOTT VACATIONS WORLDWIDE CORPORATION	13.88x	1.31x	8.78x	3.35%	347.7Cr
Average	27.04x	4.26x	14.33x	1.86%	2.52TCr
Weighted average by Cap.	32.02x	5.11x	17.64x	0.91%