Valuation Accor London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-31 EDT			5-day change	1st Jan Change
45.18 ^EUR	-2.30%		-1.36%	-5.60%

07-30	Accor revenue per available room falls slightly in second quarter	RE
07-30	Accor SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	10,443	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-7.71%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,613	13,482	13,396
Change	-	-16.62%	44.51%	23.99%	4.73%	-5.34%	-0.96%	-0.63%
P/E	150x	16.8x	15.6x	20.2x	30x	19.5x	16.7x	14.6x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.58x	2.58x	2.61x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.81x	1.68x	1.59x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.36x	2.17x	2.03x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.7x	9.67x	8.85x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.7x	12.9x	11.6x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20.4x	18.1x	16.3x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.9%	5.52%	6.14%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.421	1.641	1.832
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.16%	3.65%	4.08%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.301	2.682	3.076
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	61.7%	61.2%	59.6%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,770	6,202	6,585
EBITDA ¹	22	675	1,003	1,120	1,201	1,268	1,394	1,514
EBIT ¹	-228	447	723	786	807	923.5	1,045	1,151
Net income ¹	85	402	633	610	449	523.4	619.9	694.7
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,169	3,039	2,953
Reference price ²	28.45	23.35	34.60	47.04	48.22	44.90	44.90	44.90
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.($)
MARRIOTT INTERNATIONAL, INC.	33.55x	4.15x	19.4x	0.76%	98.34B
HILTON WORLDWIDE HOLDINGS INC.	38.88x	6.51x	20.9x	0.19%	72.13B
INTERCONTINENTAL HOTELS GROUP PLC	27.81x	10.49x	18.87x	1.3%	23.74B
HYATT HOTELS CORPORATION	55.76x	2.78x	16.97x	0.34%	16.39B
THE INDIAN HOTELS COMPANY LIMITED	46.09x	9.19x	26.9x	0.46%	11.01B
TRAVEL + LEISURE CO.	10.63x	1.94x	7.53x	3.2%	4.66B
MINOR INTERNATIONAL	14.04x	1.36x	5.16x	3.04%	3.97B
HILTON GRAND VACATIONS INC.	12.54x	1.41x	6.46x	-.--%	3.59B
ITC HOTELS LIMITED	32.67x	6.94x	19.9x	0.8%	3.54B
Average	30.22x	4.97x	15.79x	1.12%	26.37B
Weighted average by Cap.	35.60x	5.55x	19.32x	0.67%