Valuation Accor Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:15:28 2026-07-10 EDT			5-day change	1st Jan Change
48.48 ^EUR	+0.25%		-4.72%	+1.93%

07-09	Accor Identifies the Big Business Travel Hotel Trends for 2026
07-07	Accor steps up its expansion in China with a target of 1,600 hotels

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	11,020	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-2.62%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	14,016	14,039	13,930
Change	-	-16.62%	44.51%	23.99%	4.73%	-2.53%	0.16%	-0.78%
P/E	150x	16.8x	15.6x	20.2x	30x	21.7x	18.5x	16.1x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.87x	2.89x	2.97x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1.1x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.89x	1.77x	1.67x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.41x	2.26x	2.11x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11x	10x	9.17x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15.1x	13.4x	12.1x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	21x	18.9x	17x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.76%	5.28%	5.88%
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%	2.97%	3.39%	3.76%
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	2,996	3,019	2,910
Reference price ²	28.45	23.35	34.60	47.04	48.22	48.99	48.99	48.99
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MARRIOTT INTERNATIONAL, INC.	33.67x	4.18x	19.59x	0.75%	99.18B
HILTON WORLDWIDE HOLDINGS INC.	40.09x	6.82x	22x	0.18%	76.37B
INTERCONTINENTAL HOTELS GROUP PLC	28.58x	10.74x	19.33x	1.26%	24.44B
HYATT HOTELS CORPORATION	62.07x	3x	18.27x	0.31%	18B
THE INDIAN HOTELS COMPANY LIMITED	47.72x	9.4x	27.58x	0.45%	11.22B
TRAVEL + LEISURE CO.	10.32x	1.9x	7.46x	3.26%	4.63B
ITC HOTELS LIMITED	45.5x	8.88x	25.54x	0.36%	4.09B
MINOR INTERNATIONAL	13.86x	1.36x	5.11x	3.06%	3.97B
HILTON GRAND VACATIONS INC.	9.91x	1.41x	6.45x	-.--%	3.96B
Average	32.41x	5.30x	16.81x	1.07%	27.32B
Weighted average by Cap.	36.93x	5.75x	20.01x	0.64%