Valuation Accor

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-12 EDT			5-day change	1st Jan Change
46.34 ^EUR	-0.22%		-0.43%	-3.90%

08-05	Accor SA, H1 2026 Earnings Call, Jul 30, 2026
07-30	Accor revenue per available room falls slightly in second quarter	RE

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	10,778	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-4.75%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,973	13,902	13,797
Change	-	-16.62%	44.51%	23.99%	4.73%	-2.83%	-0.51%	-0.75%
P/E	150x	16.8x	15.6x	20.2x	30x	20.8x	17.1x	15x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	3.44x	2.64x	2.66x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	0.8x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.86x	1.74x	1.64x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.41x	2.24x	2.1x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11x	9.96x	9.1x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15.1x	13.3x	12x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	19.9x	18.4x	16.5x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.01%	5.44%	6.06%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.448	1.637	1.828
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.13%	3.53%	3.95%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.226	2.707	3.086
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	65.1%	60.5%	59.3%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,793	6,193	6,563
EBITDA ¹	22	675	1,003	1,120	1,201	1,268	1,396	1,516
EBIT ¹	-228	447	723	786	807	923.1	1,046	1,153
Net income ¹	85	402	633	610	449	526.8	625.9	701.3
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,195	3,124	3,019
Reference price ²	28.45	23.35	34.60	47.04	48.22	46.34	46.34	46.34
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.($)
ACCOR	20.86x	2.42x	11.04x	3.12%	12.46B
MARRIOTT INTERNATIONAL, INC.	31.33x	3.91x	18.2x	0.82%	91.14B
HILTON WORLDWIDE HOLDINGS INC.	38.08x	6.43x	20.6x	0.19%	70.82B
INTERCONTINENTAL HOTELS GROUP PLC	27.16x	10.18x	18.34x	1.33%	23.01B
HYATT HOTELS CORPORATION	53.48x	2.76x	16.86x	0.35%	16.27B
THE INDIAN HOTELS COMPANY LIMITED	45.26x	9.02x	26.4x	0.47%	10.82B
TRAVEL + LEISURE CO.	10.14x	1.91x	7.4x	3.29%	4.52B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	17.93x	1.4x	9.45x	2.79%	3.95B
MINOR INTERNATIONAL	13.51x	1.34x	5.17x	3.19%	3.89B
HILTON GRAND VACATIONS INC.	11.7x	1.37x	6.41x	-.--%	3.34B
Average	26.94x	4.07x	13.99x	1.55%	24.02B
Weighted average by Cap.	33.32x	5.17x	18.11x	0.86%