|
Market Closed -
Deutsche Boerse AG
15:03:08 01/10/2026 BST
|
Pre-market 06:41:23 | |||
| 44.10 EUR | -5.99% |
|
44.17 | +0.16% |
| 09-28 | Accor Announces Appointment of Vipin Khattar as Chief Commercial Officer, South Asia | CI |
| 09-24 | Accor leans on a large-scale AI assistant |  |
Company Valuation: Accor
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 | 10,236 | - | - |
| Change | - | -18.26% | 49.87% | 24.84% | 0.72% | -9.54% | - | - |
| Enterprise Value (EV) 1 | 9,190 | 7,663 | 11,074 | 13,730 | 14,380 | 13,346 | 13,364 | 13,267 |
| Change | - | -16.62% | 44.51% | 23.99% | 4.73% | -7.19% | 0.14% | -0.73% |
| P/E | 150x | 16.8x | 15.6x | 20.2x | 30x | 19.7x | 16.3x | 14.2x |
| PBR | 1.82x | 1.41x | 2.26x | 2.3x | 2.69x | 2.89x | 2.58x | 2.61x |
| PEG | - | 0x | 0.3x | 4.08x | -1x | 0.5x | 0.8x | 1x |
| Capitalization / Revenue | 3.33x | 1.42x | 1.78x | 2x | 2.01x | 1.77x | 1.65x | 1.56x |
| 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 | 10.5x | 9.56x | 8.73x |
| EV / EBIT | -40.3x | 17.1x | 15.3x | 17.5x | 17.8x | 14.3x | 12.7x | 11.5x |
| EV / FCF | -15.6x | 19.2x | 27.8x | 31.2x | 23.5x | 19.1x | 17.8x | 15.9x |
| FCF Yield | -6.4% | 5.22% | 3.59% | 3.2% | 4.26% | 5.25% | 5.63% | 6.27% |
| Dividend per Share 2 | - | 0.71 | 1.05 | 1.18 | 1.26 | 1.453 | 1.641 | 1.841 |
| Rate of return | - | 3.04% | 3.03% | 2.51% | 2.61% | 3.3% | 3.73% | 4.18% |
| 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% | 60.7% | 59.4% |
| Net sales 1 | 2,204 | 4,224 | 5,056 | 5,606 | 5,639 | 5,793 | 6,191 | 6,558 |
| EBITDA 1 | 22 | 675 | 1,003 | 1,120 | 1,201 | 1,270 | 1,398 | 1,520 |
| EBIT 1 | -228 | 447 | 723 | 786 | 807 | 935 | 1,049 | 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 | 3,128 | 3,030 |
| Reference price 2 | 28.45 | 23.35 | 34.60 | 47.04 | 48.22 | 44.01 | 44.01 | 44.01 |
| Nbr of stocks (in thousands) | 258,225 | 257,174 | 260,110 | 238,847 | 234,673 | 232,589 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.78x | 3.96x | 18.32x | 0.81% | 92.52B | |
| 37.65x | 6.43x | 20.61x | 0.19% | 70.99B | |
| 15.29x | 4.8x | 12.2x | 2.04% | 72.21B | |
| 11.42x | 2.07x | 8.01x | 2.38% | 33.71B | |
| 27.37x | 10.42x | 18.69x | 1.31% | 23.6B | |
| 49.37x | 2.61x | 15.91x | 0.37% | 15.17B | |
| 16.05x | 2.86x | 8.12x | 5% | 12.91B | |
| 19.7x | 2.3x | 10.51x | 3.3% | 11.52B | |
| 44.75x | 8.87x | 25.99x | 0.47% | 10.59B | |
| Average | 28.15x | 4.92x | 15.37x | 1.76% | 38.14B | |
| Weighted average by Cap. | 27.40x | 4.90x | 16.00x | 1.34% |
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
- ACMC Stock
- ACR Stock
- Valuation Accor
Select your edition
All financial news and data tailored to specific country editions
