Valuation Accor

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-01 EDT			5-day change	1st Jan Change
50.46 ^EUR	-0.75%		+2.94%	+4.65%

07-01	AccorHotels: EPS cut (2025: -34.5%, 2026: -29.4%)
07-01	MLCC Prices Surge as AI Supply Chain Faces New Bottleneck

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	11,351	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	0.31%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	14,348	14,372	14,264
Change	-	-16.62%	44.51%	23.99%	4.73%	-0.22%	0.17%	-0.75%
P/E	150x	16.8x	15.6x	20.2x	30x	22.3x	19x	16.6x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.96x	2.98x	3.05x
PEG	-	0x	0.3x	4.08x	-1x	0.6x	1.1x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.95x	1.82x	1.72x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.46x	2.31x	2.16x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11.3x	10.3x	9.4x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15.4x	13.7x	12.4x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	21.5x	19.4x	17.4x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.65%	5.16%	5.74%
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%	2.89%	3.29%	3.65%
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	50.46	50.46	50.46
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.($)
ACCOR	22.5x	2.48x	11.37x	2.87%	13.07B
MARRIOTT INTERNATIONAL, INC.	33.17x	4.13x	19.34x	0.76%	97.72B
HILTON WORLDWIDE HOLDINGS INC.	39.49x	6.73x	21.72x	0.18%	75.23B
INTERCONTINENTAL HOTELS GROUP PLC	29.74x	11.18x	20.14x	1.21%	25.61B
HYATT HOTELS CORPORATION	62.95x	3.04x	18.49x	0.31%	18.25B
THE INDIAN HOTELS COMPANY LIMITED	44.88x	8.89x	26.02x	0.47%	10.75B
TRAVEL + LEISURE CO.	10.63x	1.94x	7.59x	3.17%	4.77B
MINOR INTERNATIONAL	14.65x	1.4x	5.26x	2.9%	4.18B
HILTON GRAND VACATIONS INC.	10.29x	1.44x	6.69x	-.--%	4.11B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	16.7x	1.31x	9.05x	3.33%	3.5B
Average	28.50x	4.25x	14.57x	1.52%	25.72B
Weighted average by Cap.	35.43x	5.46x	19.14x	0.8%