Valuation Meliá Hotels International, S.A.

Stocks

Market Closed - BME Other stock markets 09:05:04 10/07/2026 pm IST			5-day change	1st Jan Change
11.16 ^EUR	0.00%		-7.00%	+40.91%

05/06	Spanish stocks - Factors to watch on June 5	RE
03/06	Meliá Hotels Unit Terminates Businesses in Cuba	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,321	1,008	1,312	1,621	1,744	2,457	-	-
Change	-	-23.74%	30.26%	23.54%	7.55%	40.92%	-	-
Enterprise Value (EV) ¹	4,174	3,681	1,312	3,858	3,944	4,542	4,375	4,191
Change	-	-11.83%	-64.34%	193.97%	2.22%	15.18%	-3.67%	-4.22%
P/E	-6.82x	9.16x	11.2x	11.5x	10.3x	15.3x	13.9x	13x
PBR	4.36x	2.44x	-	2.14x	2.07x	2.57x	2.27x	2.07x
PEG	-	-0x	1.87x	0.6x	0.5x	-2.88x	1.4x	1.9x
Capitalization / Revenue	1.46x	0.6x	0.68x	0.79x	0.83x	1.13x	1.09x	1.06x
EV / Revenue	4.63x	2.18x	0.68x	1.88x	1.88x	2.08x	1.94x	1.81x
EV / EBITDA	33.3x	8.54x	2.68x	6.7x	7x	7.95x	7.29x	6.77x
EV / EBIT	-28.7x	18.3x	5.68x	11.6x	13x	14.7x	13.1x	12x
EV / FCF	86.3x	9.67x	-	11.4x	11.5x	21.3x	16.9x	14.5x
FCF Yield	1.16%	10.3%	-	8.77%	8.69%	4.69%	5.92%	6.91%
Dividend per Share ²	-	-	-	0.0935	0.1436	0.1877	0.2025	0.2233
Rate of return	-	-	-	1.27%	1.81%	1.68%	1.81%	2%
EPS ²	-0.88	0.5	0.53	0.64	0.77	0.7291	0.8021	0.857
Distribution rate	-	-	-	14.6%	18.6%	25.7%	25.2%	26.1%
Net sales ¹	902.4	1,692	1,932	2,056	2,097	2,179	2,253	2,311
EBITDA ¹	125.5	430.8	489.8	575.4	563.6	571.5	600	619.3
EBIT ¹	-145.3	201.1	231	333.4	303.5	309.6	333	347.9
Net income ¹	-192.9	110.7	117.7	140.6	170.1	160	176.9	189.6
Net Debt ¹	2,853	2,673	-	2,237	2,200	2,085	1,918	1,733
Reference price ²	6.00	4.58	5.96	7.36	7.92	11.16	11.16	11.16
Nbr of stocks (in thousands)	2,20,134	2,20,081	2,20,196	2,20,137	2,20,168	2,20,191	-	-
Announcement Date	28/02/22	28/02/23	29/02/24	27/02/25	25/02/26	-	-	-

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.($)
MELIÁ HOTELS INTERNATIONAL, S.A.	15.31x	2.08x	7.95x	1.68%	280.93Cr
MARRIOTT INTERNATIONAL, INC.	33.67x	4.18x	19.59x	0.75%	9.92TCr
HILTON WORLDWIDE HOLDINGS INC.	39.72x	6.82x	22x	0.18%	7.64TCr
INTERCONTINENTAL HOTELS GROUP PLC	28.58x	10.74x	19.33x	1.26%	2.44TCr
HYATT HOTELS CORPORATION	62.07x	3x	18.27x	0.31%	1.8TCr
ACCOR	21.68x	2.41x	11.04x	2.97%	1.26TCr
THE INDIAN HOTELS COMPANY LIMITED	47.77x	9.4x	27.56x	0.45%	1.12TCr
TRAVEL + LEISURE CO.	10.32x	1.9x	7.46x	3.26%	463.48Cr
ITC HOTELS LIMITED	45.5x	8.88x	25.54x	0.36%	408.82Cr
MINOR INTERNATIONAL	13.86x	1.36x	5.11x	3.06%	397.35Cr
Average	31.85x	5.08x	16.39x	1.43%	2.57TCr
Weighted average by Cap.	36.26x	5.61x	19.64x	0.78%