Valuation Accor

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-14 EDT			After hours 15:05:08
45.45 ^EUR	+0.22%		45.20	-0.54%

01:36pm	Accor Announces Appointment of Deeppreet Bindra as Director ? ibis & ibis Styles India	CI
10-08	Hotel groups target Syria for tourism as it rebuilds from rubble of civil war	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	10,548	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-6.79%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,651	13,667	13,564
Change	-	-16.62%	44.51%	23.99%	4.73%	-5.07%	0.12%	-0.76%
P/E	150x	16.8x	15.6x	20.2x	30x	20.3x	16.8x	14.6x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.96x	2.7x	2.75x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	0.8x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.82x	1.7x	1.61x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.35x	2.21x	2.06x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.7x	9.76x	8.9x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.6x	13x	11.7x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	18.5x	17.8x	15.9x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.39%	5.62%	6.28%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.453	1.641	1.841
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.2%	3.62%	4.06%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.234	2.702	3.101
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	65%	60.7%	59.4%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,799	6,197	6,570
EBITDA ¹	22	675	1,003	1,120	1,201	1,273	1,401	1,524
EBIT ¹	-228	447	723	786	807	934.9	1,048	1,157
Net income ¹	85	402	633	610	449	499	616.8	692.3
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,103	3,120	3,016
Reference price ²	28.45	23.35	34.60	47.04	48.22	45.35	45.35	45.35
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	20.3x	2.35x	10.73x	3.2%	11.81B
MARRIOTT INTERNATIONAL, INC.	33.28x	4.12x	19.05x	0.77%	96.87B
ROYAL CARIBBEAN CRUISES LTD.	15.95x	4.96x	12.65x	1.96%	75.29B
HILTON WORLDWIDE HOLDINGS INC.	39.34x	6.68x	21.4x	0.18%	74.18B
CARNIVAL CORPORATION LTD.	12.17x	2.15x	8.33x	2.23%	35.94B
INTERCONTINENTAL HOTELS GROUP PLC	27.07x	10.33x	18.5x	1.32%	23.37B
HYATT HOTELS CORPORATION	49.97x	2.64x	16.06x	0.37%	15.35B
H WORLD GROUP LIMITED	16.91x	3.1x	8.81x	4.77%	13.93B
THE INDIAN HOTELS COMPANY LIMITED	45.27x	8.97x	26.33x	0.47%	10.86B
NORWEGIAN CRUISE LINE HOLDINGS LTD.	10.72x	2.25x	8.99x	-.--%	7.03B
Average	27.10x	4.75x	15.08x	1.53%	36.46B
Weighted average by Cap.	28.03x	4.97x	16.35x	1.27%