|
End-of-day quote
Borsa Italiana
2026-08-17
|
5-day change | 1st Jan Change | ||
| 46.10 EUR | -1.01% |
|
0.00% | -4.16% |
| 08-20 | Raffles Udaipur Announces Appointment of Henna Punjabi to Director of Marketing and Communications | CI |
| 08-05 | Accor SA, H1 2026 Earnings Call, Jul 30, 2026 |
Company Valuation: Accor SA
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 | 10,741 | - | - |
| Change | - | -18.26% | 49.87% | 24.84% | 0.72% | -5.08% | - | - |
| Enterprise Value (EV) 1 | 9,190 | 7,663 | 11,074 | 13,730 | 14,380 | 13,891 | 13,870 | 13,766 |
| Change | - | -16.62% | 44.51% | 23.99% | 4.73% | -3.4% | -0.16% | -0.75% |
| P/E | 150x | 16.8x | 15.6x | 20.2x | 30x | 20.7x | 17x | 14.9x |
| PBR | 1.82x | 1.41x | 2.26x | 2.3x | 2.69x | 3.43x | 2.63x | 2.65x |
| PEG | - | 0x | 0.3x | 4.08x | -1x | 0.5x | 0.8x | 1.1x |
| Capitalization / Revenue | 3.33x | 1.42x | 1.78x | 2x | 2.01x | 1.85x | 1.74x | 1.64x |
| EV / Revenue | 4.17x | 1.81x | 2.19x | 2.45x | 2.55x | 2.4x | 2.24x | 2.1x |
| EV / EBITDA | 418x | 11.4x | 11x | 12.3x | 12x | 11x | 9.93x | 9.07x |
| EV / EBIT | -40.3x | 17.1x | 15.3x | 17.5x | 17.8x | 14.9x | 13.2x | 11.9x |
| EV / FCF | -15.6x | 19.2x | 27.8x | 31.2x | 23.5x | 19.8x | 18.4x | 16.5x |
| FCF Yield | -6.4% | 5.22% | 3.59% | 3.2% | 4.26% | 5.04% | 5.42% | 6.04% |
| Dividend per Share 2 | - | 0.71 | 1.05 | 1.18 | 1.26 | 1.448 | 1.641 | 1.831 |
| Rate of return | - | 3.04% | 3.03% | 2.51% | 2.61% | 3.13% | 3.55% | 3.96% |
| EPS 2 | 0.19 | 1.39 | 2.22 | 2.33 | 1.61 | 2.235 | 2.711 | 3.092 |
| Distribution rate | - | 51.1% | 47.3% | 50.6% | 78.3% | 64.8% | 60.5% | 59.2% |
| Net sales 1 | 2,204 | 4,224 | 5,056 | 5,606 | 5,639 | 5,791 | 6,188 | 6,560 |
| EBITDA 1 | 22 | 675 | 1,003 | 1,120 | 1,201 | 1,269 | 1,397 | 1,518 |
| EBIT 1 | -228 | 447 | 723 | 786 | 807 | 934.3 | 1,047 | 1,154 |
| Net income 1 | 85 | 402 | 633 | 610 | 449 | 528.5 | 626.7 | 702.6 |
| Net Debt 1 | 1,844 | 1,658 | 2,074 | 2,495 | 3,064 | 3,150 | 3,129 | 3,025 |
| Reference price 2 | 28.45 | 23.35 | 34.60 | 47.04 | 48.22 | 46.18 | 46.18 | 46.18 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.92x | 3.97x | 18.39x | 0.8% | 92.93B | |
| 39x | 6.63x | 21.26x | 0.19% | 73.51B | |
| 27.11x | 10.42x | 18.69x | 1.3% | 23.55B | |
| 55.87x | 2.87x | 17.5x | 0.33% | 17.03B | |
| 20.38x | 2.37x | 10.83x | 3.18% | 12.36B | |
| 45.8x | 9.13x | 26.72x | 0.46% | 10.91B | |
| 10.04x | 1.96x | 7.61x | 3.38% | 4.39B | |
| 13.43x | 1.28x | 4.84x | 3.21% | 3.89B | |
| 15.45x | 1.39x | 9.26x | 3.01% | 3.87B | |
| Average | 28.78x | 4.45x | 15.01x | 1.76% | 26.94B | |
| Weighted average by Cap. | 34.36x | 5.36x | 18.66x | 0.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AC Stock
- 4AC Stock
- Valuation Accor SA
Select your edition
All financial news and data tailored to specific country editions
