Valuation Accor Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:40:22 2026-10-02 EDT			5-day change	1st Jan Change
44.01 ^EUR	-0.20%		-3.32%	-7.46%

09-28	Accor Announces Appointment of Vipin Khattar as Chief Commercial Officer, South Asia	CI
09-24	Accor leans on a large-scale AI assistant

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	10,280	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-9.15%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,390	13,409	13,311
Change	-	-16.62%	44.51%	23.99%	4.73%	-6.88%	0.14%	-0.73%
P/E	150x	16.8x	15.6x	20.2x	30x	19.8x	16.4x	14.3x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.9x	2.59x	2.62x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	0.8x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.77x	1.66x	1.57x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.31x	2.17x	2.03x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.5x	9.59x	8.76x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.3x	12.8x	11.5x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	19.1x	17.8x	16x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.23%	5.61%	6.25%
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%	3.29%	3.71%	4.17%
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	5,793	6,191	6,558
EBITDA ¹	22	675	1,003	1,120	1,201	1,270	1,398	1,520
EBIT ¹	-228	447	723	786	807	935	1,049	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	3,128	3,030
Reference price ²	28.45	23.35	34.60	47.04	48.22	44.20	44.20	44.20
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

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.	32.15x	4x	18.5x	0.8%	93.6B
ROYAL CARIBBEAN CRUISES LTD.	15.73x	4.9x	12.47x	1.98%	74.28B
HILTON WORLDWIDE HOLDINGS INC.	38.12x	6.5x	20.83x	0.19%	71.88B
CARNIVAL CORPORATION LTD.	11.76x	2.11x	8.14x	2.32%	34.64B
INTERCONTINENTAL HOTELS GROUP PLC	27.52x	10.48x	18.76x	1.3%	23.76B
HYATT HOTELS CORPORATION	48.75x	2.58x	15.74x	0.38%	14.97B
H WORLD GROUP LIMITED	16.11x	2.83x	8.04x	4.94%	12.83B
ACCOR	19.79x	2.31x	10.54x	3.29%	11.57B
THE INDIAN HOTELS COMPANY LIMITED	44.75x	8.87x	25.99x	0.47%	10.6B
Average	28.30x	4.95x	15.45x	1.74%	38.68B
Weighted average by Cap.	27.63x	4.95x	16.14x	1.32%