|
Market Closed -
Boerse Muenchen
16:43:18 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 45.99 EUR | +0.44% |
|
+0.15% | -4.25% |
| 09-04 | Morgan Stanley Upgrades Accor to Overweight, Raises PT | MT |
| 09-04 | Volkswagen shifts into second gear, with Porsche in its wake. Vivendi disappoints |  |
Company Valuation: Accor
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 | 10,715 | - | - |
| Change | - | -18.26% | 49.87% | 24.84% | 0.72% | -5.31% | - | - |
| Enterprise Value (EV) 1 | 9,190 | 7,663 | 11,074 | 13,730 | 14,380 | 13,826 | 13,844 | 13,746 |
| Change | - | -16.62% | 44.51% | 23.99% | 4.73% | -3.85% | 0.13% | -0.71% |
| P/E | 150x | 16.8x | 15.6x | 20.2x | 30x | 20.6x | 17.1x | 14.9x |
| PBR | 1.82x | 1.41x | 2.26x | 2.3x | 2.69x | 3.02x | 2.7x | 2.73x |
| PEG | - | 0x | 0.3x | 4.08x | -1x | 0.5x | 0.8x | 1x |
| Capitalization / Revenue | 3.33x | 1.42x | 1.78x | 2x | 2.01x | 1.85x | 1.73x | 1.63x |
| EV / Revenue | 4.17x | 1.81x | 2.19x | 2.45x | 2.55x | 2.39x | 2.24x | 2.1x |
| EV / EBITDA | 418x | 11.4x | 11x | 12.3x | 12x | 10.9x | 9.91x | 9.04x |
| EV / EBIT | -40.3x | 17.1x | 15.3x | 17.5x | 17.8x | 14.8x | 13.2x | 11.9x |
| EV / FCF | -15.6x | 19.2x | 27.8x | 31.2x | 23.5x | 19.7x | 18.4x | 16.5x |
| FCF Yield | -6.4% | 5.22% | 3.59% | 3.2% | 4.26% | 5.07% | 5.43% | 6.05% |
| 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% | 3.15% | 3.56% | 4% |
| 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 | 46.07 | 46.07 | 46.07 |
| Nbr of stocks (in thousands) | 258,225 | 257,174 | 260,110 | 238,847 | 234,673 | 232,589 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/19/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.98x | 3.77x | 17.45x | 0.85% | 87.28B | |
| 36.93x | 6.27x | 20.22x | 0.2% | 68.91B | |
| 26.35x | 10.09x | 18.09x | 1.34% | 22.67B | |
| 50.03x | 2.64x | 16.08x | 0.37% | 15.37B | |
| 20.62x | 2.39x | 10.89x | 3.15% | 12.44B | |
| 44.82x | 8.89x | 26.02x | 0.47% | 10.69B | |
| 9.35x | 1.88x | 7.29x | 3.63% | 4.09B | |
| 12.94x | 1.25x | 4.74x | 3.32% | 3.71B | |
| 14.22x | 1.33x | 8.88x | 3.27% | 3.56B | |
| Average | 27.25x | 4.28x | 14.41x | 1.85% | 25.41B | |
| Weighted average by Cap. | 32.35x | 5.13x | 17.78x | 0.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ACMC Stock
- ACR Stock
- Valuation Accor
Select your edition
All financial news and data tailored to specific country editions
