Valuation Accor

Stocks

Market Closed - Euronext Paris 09:25:00 09/10/2026 pm IST			5-day change	1st Jan Change
45.39 ^EUR	+1.34%		+2.69%	-5.87%

08/10	Hotel groups target Syria for tourism as it rebuilds from rubble of civil war	RE
28/09	Accor Announces Appointment of Vipin Khattar as Chief Commercial Officer, South Asia	CI

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	10,557	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-6.7%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,660	13,677	13,573
Change	-	-16.62%	44.51%	23.99%	4.73%	-5%	0.12%	-0.76%
P/E	150x	16.8x	15.6x	20.2x	30x	20.3x	16.8x	14.6x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.96x	2.71x	2.75x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	0.8x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.82x	1.7x	1.61x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.36x	2.21x	2.07x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.7x	9.77x	8.91x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.6x	13x	11.7x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	18.6x	17.8x	15.9x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.39%	5.61%	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%	3.2%	3.62%	4.06%
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	5,799	6,197	6,570
EBITDA ¹	22	675	1,003	1,120	1,201	1,273	1,401	1,524
EBIT ¹	-228	447	723	786	807	934.9	1,048	1,157
Net income ¹	85	402	633	610	449	499	616.8	692.3
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,103	3,120	3,016
Reference price ²	28.45	23.35	34.60	47.04	48.22	45.39	45.39	45.39
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.($)
ACCOR	20.32x	2.36x	10.73x	3.2%	1.18TCr
MARRIOTT INTERNATIONAL, INC.	32.77x	4.06x	18.8x	0.78%	9.54TCr
ROYAL CARIBBEAN CRUISES LTD.	15.98x	4.97x	12.65x	1.95%	7.55TCr
HILTON WORLDWIDE HOLDINGS INC.	38.98x	6.62x	21.23x	0.19%	7.35TCr
CARNIVAL CORPORATION LTD.	11.99x	2.13x	8.26x	2.27%	3.54TCr
INTERCONTINENTAL HOTELS GROUP PLC	27.21x	10.38x	18.58x	1.32%	2.35TCr
HYATT HOTELS CORPORATION	49.68x	2.62x	15.99x	0.37%	1.53TCr
H WORLD GROUP LIMITED	16.92x	3.1x	8.81x	4.77%	1.39TCr
THE INDIAN HOTELS COMPANY LIMITED	44.74x	8.86x	26.01x	0.47%	1.05TCr
NORWEGIAN CRUISE LINE HOLDINGS LTD.	11x	2.26x	9.06x	-.--%	714.96Cr
Average	26.96x	4.74x	15.01x	1.53%	3.62TCr
Weighted average by Cap.	27.75x	4.94x	16.22x	1.27%