Valuation Accor SA Borsa Italiana

Stocks

End-of-day quote Borsa Italiana Other stock markets 2026-07-15			5-day change	1st Jan Change
47.55 ^EUR	+1.06%		-3.08%	-1.14%

07-17	Accor Engages Law Firm to Probe CEO's Conduct; Finds No Wrongdoing	MT
07-17	Accor investigates CEO Sebastien Bazin and then clears him

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	10,530	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-6.95%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,526	13,549	13,440
Change	-	-16.62%	44.51%	23.99%	4.73%	-5.94%	0.17%	-0.81%
P/E	150x	16.8x	15.6x	20.2x	30x	20.7x	17.6x	15.4x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.75x	2.76x	2.83x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.81x	1.69x	1.59x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.32x	2.18x	2.04x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.7x	9.69x	8.85x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.5x	12.9x	11.6x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20.3x	18.3x	16.4x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.94%	5.47%	6.1%
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%	3.11%	3.54%	3.94%
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	46.81	46.81	46.81
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.($)
MARRIOTT INTERNATIONAL, INC.	32.76x	4.09x	19.14x	0.76%	96.57B
HILTON WORLDWIDE HOLDINGS INC.	38.03x	6.57x	21.19x	0.19%	73.15B
INTERCONTINENTAL HOTELS GROUP PLC	27.23x	10.29x	18.53x	1.32%	23.26B
HYATT HOTELS CORPORATION	62.07x	2.99x	18.21x	0.31%	17.95B
THE INDIAN HOTELS COMPANY LIMITED	46.21x	9.08x	26.67x	0.45%	10.76B
TRAVEL + LEISURE CO.	10.2x	1.88x	7.37x	3.31%	4.57B
MINOR INTERNATIONAL	13.92x	1.36x	5.12x	3.05%	3.95B
HILTON GRAND VACATIONS INC.	11.6x	1.42x	6.51x	-.--%	3.92B
ITC HOTELS LIMITED	34.63x	7.39x	21.18x	0.76%	3.73B
Average	30.74x	5.01x	15.99x	1.13%	26.43B
Weighted average by Cap.	35.60x	5.52x	19.35x	0.67%