Valuation Accor

Stocks

Market Closed - Euronext Paris 11:55:00 2026-11-10 EST			After hours 13:09:42
52.44 ^EUR	+2.78%		52.49	+0.10%

11-09	Accor and Hard Rock announce global alliance
10-28	Accor reaches agreement with Corinthia Group

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	11,867	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	4.87%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	14,969	14,984	14,881
Change	-	-16.62%	44.51%	23.99%	4.73%	4.1%	0.1%	-0.69%
P/E	150x	16.8x	15.6x	20.2x	30x	22.7x	18.8x	16.4x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	3x	3.04x	3.1x
PEG	-	0x	0.3x	4.08x	-1x	0.6x	0.9x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	2.02x	1.9x	1.79x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.55x	2.4x	2.25x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11.7x	10.7x	9.75x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15.9x	14.2x	12.8x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	21x	18.9x	17x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.76%	5.28%	5.88%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.453	1.658	1.851
Rate of return	-	3.04%	3.03%	2.51%	2.61%	2.85%	3.25%	3.63%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.248	2.716	3.111
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	64.6%	61.1%	59.5%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,868	6,245	6,618
EBITDA ¹	22	675	1,003	1,120	1,201	1,278	1,405	1,527
EBIT ¹	-228	447	723	786	807	940.1	1,053	1,159
Net income ¹	85	402	633	610	449	501.9	619	692.7
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,102	3,118	3,015
Reference price ²	28.45	23.35	34.60	47.04	48.22	51.02	51.02	51.02
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ACCOR	22.7x	2.55x	11.71x	2.85%	13.29B
MARRIOTT INTERNATIONAL, INC.	36.35x	4.46x	20.56x	0.69%	107B
ROYAL CARIBBEAN CRUISES LTD.	19.04x	5.69x	14.45x	1.67%	90.13B
HILTON WORLDWIDE HOLDINGS INC.	44.18x	7.39x	23.57x	0.16%	83.05B
CARNIVAL CORPORATION LTD.	14.02x	2.35x	9.08x	1.94%	41.43B
INTERCONTINENTAL HOTELS GROUP PLC	30.48x	11.48x	20.6x	1.17%	26.56B
HYATT HOTELS CORPORATION	62.81x	2.95x	17.87x	0.33%	17.34B
H WORLD GROUP LIMITED	19.02x	3.44x	9.76x	4.21%	15.42B
THE INDIAN HOTELS COMPANY LIMITED	53.97x	10.89x	31.89x	0.38%	13.52B
NORWEGIAN CRUISE LINE HOLDINGS LTD.	11.28x	2.37x	9.39x	-.--%	8.46B
Average	31.39x	5.36x	16.89x	1.34%	42B
Weighted average by Cap.	31.66x	5.55x	18.05x	1.11%