Valuation Accor

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-23 EDT			5-day change	1st Jan Change
45.37 ^EUR	-1.99%		-4.72%	-5.91%

07-22	American Express Partners With ALL Accor for Canadian Cardmembers	MT
07-22	Accor to Develop New Hotel in Egypt	MT

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	10,206	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-9.81%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,202	13,225	13,116
Change	-	-16.62%	44.51%	23.99%	4.73%	-8.19%	0.17%	-0.83%
P/E	150x	16.8x	15.6x	20.2x	30x	20.1x	17.1x	14.9x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.66x	2.68x	2.75x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.75x	1.64x	1.55x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.27x	2.13x	1.99x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.4x	9.46x	8.63x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.2x	12.6x	11.3x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	19.8x	17.8x	16x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.06%	5.6%	6.25%
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%	3.21%	3.66%	4.06%
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	45.37	45.37	45.37
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	20.48x	2.3x	10.56x	3.15%	11.88B
MARRIOTT INTERNATIONAL, INC.	33.1x	4.12x	19.27x	0.77%	97.51B
HILTON WORLDWIDE HOLDINGS INC.	38.59x	6.62x	21.33x	0.18%	73.81B
INTERCONTINENTAL HOTELS GROUP PLC	26.9x	10.19x	18.34x	1.34%	22.98B
HYATT HOTELS CORPORATION	60.21x	2.95x	17.95x	0.32%	17.65B
THE INDIAN HOTELS COMPANY LIMITED	45.34x	9.02x	26.38x	0.47%	10.7B
TRAVEL + LEISURE CO.	10.55x	1.93x	7.55x	3.17%	4.63B
MINOR INTERNATIONAL	13.86x	1.36x	5.11x	3.06%	3.91B
HILTON GRAND VACATIONS INC.	11.46x	1.41x	6.47x	-.--%	3.87B
ITC HOTELS LIMITED	32.97x	7.01x	20.09x	0.8%	3.54B
Average	29.35x	4.69x	15.30x	1.33%	25.05B
Weighted average by Cap.	34.93x	5.37x	18.96x	0.79%