Valuation Accor Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 09:21:46 2026-06-30 EDT			5-day change	1st Jan Change
50.63 ^EUR	+0.82%		+3.78%	+4.91%

06-29	Accor and H World Group Expand Long-Term Partnership Across Direct Booking and Loyalty Platforms	CI
06-29	Accor and H World Group connect their loyalty programs

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	11,279	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-0.33%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	14,276	14,300	14,192
Change	-	-16.62%	44.51%	23.99%	4.73%	-0.72%	0.17%	-0.75%
P/E	150x	16.8x	15.6x	20.2x	30x	22.2x	18.9x	16.5x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.94x	2.96x	3.04x
PEG	-	0x	0.3x	4.08x	-1x	0.6x	1.1x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.94x	1.81x	1.71x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.45x	2.3x	2.15x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11.2x	10.2x	9.35x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15.4x	13.6x	12.3x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	21.4x	19.3x	17.3x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.68%	5.18%	5.77%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.458	1.663	1.843
Rate of return	-	3.04%	3.03%	2.51%	2.61%	2.91%	3.32%	3.68%
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%	62.6%	60.5%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,821	6,221	6,600
EBITDA ¹	22	675	1,003	1,120	1,201	1,269	1,397	1,518
EBIT ¹	-228	447	723	786	807	929.2	1,048	1,155
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	2,997	3,021	2,914
Reference price ²	28.45	23.35	34.60	47.04	48.22	50.14	50.14	50.14
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.	33.56x	4.17x	19.53x	0.75%	98.85B
HILTON WORLDWIDE HOLDINGS INC.	39.74x	6.77x	21.84x	0.18%	75.7B
INTERCONTINENTAL HOTELS GROUP PLC	29.83x	11.2x	20.19x	1.21%	25.69B
HYATT HOTELS CORPORATION	63.9x	3.08x	18.72x	0.3%	18.53B
THE INDIAN HOTELS COMPANY LIMITED	44.42x	8.8x	25.74x	0.47%	10.64B
TRAVEL + LEISURE CO.	10.81x	1.96x	7.66x	3.12%	4.85B
HILTON GRAND VACATIONS INC.	10.57x	1.46x	6.78x	-.--%	4.22B
MINOR INTERNATIONAL	14.65x	1.4x	5.26x	2.9%	4.17B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	16.68x	1.32x	9.11x	3.29%	3.54B
Average	29.35x	4.46x	14.98x	1.36%	27.36B
Weighted average by Cap.	36.42x	5.64x	19.67x	0.68%