Valuation Accor Xetra

Stocks

Market Closed - Xetra Other stock markets 16:35:39 24/07/2026 BST			5-day change	1st Jan Change
47.80 ^EUR	+5.24%		+0.93%	-0.15%

07-24	Accor sells its stake in Essendi
07-22	American Express Partners With ALL Accor for Canadian Cardmembers	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	10,417	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-7.94%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,413	13,436	13,327
Change	-	-16.62%	44.51%	23.99%	4.73%	-6.72%	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	46.31	46.31	46.31
Nbr of stocks (in thousands)	258,225	257,174	260,110	238,847	234,673	224,944	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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.	32.64x	4.07x	19.03x	0.78%	96.11B
HILTON WORLDWIDE HOLDINGS INC.	38.41x	6.55x	21.1x	0.19%	72.89B
INTERCONTINENTAL HOTELS GROUP PLC	26.52x	10.06x	18.11x	1.36%	22.66B
HYATT HOTELS CORPORATION	58.99x	2.9x	17.64x	0.33%	17.29B
THE INDIAN HOTELS COMPANY LIMITED	45.28x	9.01x	26.34x	0.47%	10.65B
TRAVEL + LEISURE CO.	10.27x	1.9x	7.38x	3.31%	4.5B
MINOR INTERNATIONAL	13.15x	1.32x	4.96x	3.22%	3.71B
HILTON GRAND VACATIONS INC.	11.27x	1.4x	6.42x	-.--%	3.81B
ITC HOTELS LIMITED	32.59x	6.93x	19.85x	0.8%	3.48B
Average	29.90x	4.90x	15.65x	1.16%	26.12B
Weighted average by Cap.	35.26x	5.47x	19.18x	0.68%