Valuation Accor SA Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2024-08-20			5-day change	1st Jan Change
36.48 ^CHF	-.--%		-.--%	-

07-22	American Express Partners With ALL Accor for Canadian Cardmembers	MT
07-22	Accor to Develop New Hotel in Egypt	MT

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	10,413	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-7.98%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,409	13,432	13,323
Change	-	-16.62%	44.51%	23.99%	4.73%	-6.75%	0.17%	-0.81%
P/E	150x	16.8x	15.6x	20.2x	30x	20.5x	17.4x	15.2x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.72x	2.73x	2.8x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.79x	1.67x	1.58x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.3x	2.16x	2.02x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.6x	9.61x	8.77x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.4x	12.8x	11.5x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20.1x	18.1x	16.3x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.98%	5.52%	6.15%
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%	3.15%	3.58%	3.98%
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	46.29	46.29	46.29
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.	33.1x	4.12x	19.27x	0.77%	97.51B
HILTON WORLDWIDE HOLDINGS INC.	38.59x	6.62x	21.33x	0.18%	73.81B
INTERCONTINENTAL HOTELS GROUP PLC	26.9x	10.19x	18.34x	1.34%	22.98B
HYATT HOTELS CORPORATION	60.21x	2.95x	17.95x	0.32%	17.65B
THE INDIAN HOTELS COMPANY LIMITED	45.34x	9.02x	26.38x	0.47%	10.7B
TRAVEL + LEISURE CO.	10.55x	1.93x	7.55x	3.17%	4.63B
MINOR INTERNATIONAL	13.86x	1.36x	5.11x	3.06%	3.91B
HILTON GRAND VACATIONS INC.	11.46x	1.41x	6.47x	-.--%	3.87B
ITC HOTELS LIMITED	32.97x	7.01x	20.09x	0.8%	3.54B
Average	30.33x	4.96x	15.83x	1.12%	26.51B
Weighted average by Cap.	35.65x	5.52x	19.38x	0.67%