Valuation Accor SA Berne S.E.

Stocks

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

09-04	Morgan Stanley Upgrades Accor to Overweight, Raises PT	MT
09-04	Volkswagen shifts into second gear, with Porsche in its wake. Vivendi disappoints

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	10,636	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-6.01%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,747	13,765	13,667
Change	-	-16.62%	44.51%	23.99%	4.73%	-4.4%	0.13%	-0.71%
P/E	150x	16.8x	15.6x	20.2x	30x	20.5x	16.9x	14.7x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	3x	2.68x	2.71x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	0.8x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.84x	1.72x	1.62x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.37x	2.23x	2.08x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.8x	9.85x	8.99x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.7x	13.1x	11.8x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	19.6x	18.3x	16.4x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.1%	5.46%	6.09%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.452	1.642	1.841
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.18%	3.59%	4.03%
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%	60.8%	59.4%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,792	6,186	6,559
EBITDA ¹	22	675	1,003	1,120	1,201	1,269	1,398	1,520
EBIT ¹	-228	447	723	786	807	934.5	1,048	1,157
Net income ¹	85	402	633	610	449	528.7	622.5	699
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,110	3,129	3,031
Reference price ²	28.45	23.35	34.60	47.04	48.22	45.73	45.73	45.73
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MARRIOTT INTERNATIONAL, INC.	29.98x	3.77x	17.45x	0.85%	88.78B
HILTON WORLDWIDE HOLDINGS INC.	36.55x	6.27x	20.1x	0.2%	69.91B
INTERCONTINENTAL HOTELS GROUP PLC	26.35x	10.09x	18.09x	1.34%	22.74B
HYATT HOTELS CORPORATION	50.03x	2.64x	16.08x	0.37%	15.43B
ACCOR	20.62x	2.39x	10.89x	3.15%	12.28B
THE INDIAN HOTELS COMPANY LIMITED	44.82x	8.89x	26.02x	0.47%	10.66B
TRAVEL + LEISURE CO.	9.35x	1.88x	7.29x	3.63%	4.06B
MINOR INTERNATIONAL	12.94x	1.25x	4.74x	3.32%	3.66B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	14.22x	1.33x	8.88x	3.27%	3.52B
Average	27.21x	4.28x	14.39x	1.85%	25.67B
Weighted average by Cap.	32.26x	5.13x	17.76x	0.9%