Valuation Accor OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:40:02 2026-07-16 EDT			5-day change	1st Jan Change
52.02 ^USD	-3.04%		0.00%	-4.81%

07-24	Accor sells its stake in Essendi
07-22	American Express Partners With ALL Accor for Canadian Cardmembers	MT

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	10,327	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-8.74%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,262	13,323	13,210
Change	-	-16.62%	44.51%	23.99%	4.73%	-7.77%	0.46%	-0.85%
P/E	150x	16.8x	15.6x	20.2x	30x	20.3x	17.3x	15.1x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.69x	2.71x	2.78x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.77x	1.66x	1.56x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.28x	2.14x	2x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.4x	9.53x	8.7x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.3x	12.7x	11.4x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	19.9x	18x	16.1x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.04%	5.56%	6.2%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.457	1.659	1.843
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.17%	3.61%	4.01%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.26	2.654	3.046
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	64.5%	62.5%	60.5%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,824	6,222	6,602
EBITDA ¹	22	675	1,003	1,120	1,201	1,270	1,398	1,519
EBIT ¹	-228	447	723	786	807	930.1	1,048	1,156
Net income ¹	85	402	633	610	449	543.7	617.7	692.3
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	2,935	2,995	2,882
Reference price ²	28.45	23.35	34.60	47.04	48.22	45.91	45.91	45.91
Nbr of stocks (in thousands)	258,225	257,174	260,110	238,847	234,673	224,944	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/20/25	2/19/26	-	-	-

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.	34.3x	4.24x	19.85x	0.74%	101B
HILTON WORLDWIDE HOLDINGS INC.	39.69x	6.74x	21.7x	0.18%	75.32B
INTERCONTINENTAL HOTELS GROUP PLC	27.5x	10.39x	18.69x	1.31%	23.48B
HYATT HOTELS CORPORATION	61.62x	3x	18.25x	0.31%	18B
THE INDIAN HOTELS COMPANY LIMITED	45.82x	9.13x	26.68x	0.46%	10.88B
TRAVEL + LEISURE CO.	10.67x	1.94x	7.55x	3.19%	4.68B
HILTON GRAND VACATIONS INC.	12.29x	1.43x	6.57x	-.--%	3.98B
MINOR INTERNATIONAL	13.68x	1.34x	5.09x	3.12%	3.85B
ITC HOTELS LIMITED	33.29x	7.08x	20.29x	0.79%	3.59B
Average	30.99x	5.03x	16.07x	1.12%	27.2B
Weighted average by Cap.	36.68x	5.63x	19.82x	0.65%