Valuation Accor

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 18/07/2025 BST			5-day change	1st Jan Change
48.22 ^EUR	+1.28%		+1.82%	+2.51%

07-14	Reef Casino Trust Says Iris Cairns Property Trust to Make Off-Market Cash Takeover Bid; Shares Jump 14%	MT
07-08	Grupo Santander Begins Accor Coverage at Outperform	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,621	7,346	6,005	9,000	11,235	11,602	-	-
Change	-	-3.6%	-18.26%	49.87%	24.84%	3.27%	-	-
Enterprise Value (EV) ¹	8,967	9,190	7,663	11,074	13,730	14,110	14,070	13,968
Change	-	2.49%	-16.62%	44.51%	23.99%	2.76%	-0.29%	-0.72%
P/E ratio	-3.84x	150x	16.8x	15.6x	20.2x	20.7x	18.2x	15.9x
PBR	1.89x	1.82x	1.41x	2.26x	2.3x	2.36x	2.34x	2.26x
PEG	-	-1x	0x	0.3x	4.08x	388.96x	1.3x	1.1x
Capitalization / Revenue	4.7x	3.33x	1.42x	1.78x	2x	1.97x	1.86x	1.75x
EV / Revenue	5.53x	4.17x	1.81x	2.19x	2.45x	2.39x	2.25x	2.11x
EV / EBITDA	-22.9x	418x	11.4x	11x	12.3x	11.6x	10.6x	9.63x
EV / EBIT	-13.5x	-40.3x	17.1x	15.3x	17.5x	16.3x	14.5x	12.9x
EV / FCF	-14.1x	-15.6x	19.2x	27.8x	31.2x	22.6x	20.8x	18.5x
FCF Yield	-7.11%	-6.4%	5.22%	3.59%	3.2%	4.43%	4.8%	5.41%
Dividend per Share ²	-	-	0.71	1.05	1.18	1.332	1.487	1.691
Rate of return	-	-	3.04%	3.03%	2.51%	2.76%	3.08%	3.51%
EPS ²	-7.71	0.19	1.39	2.22	2.33	2.331	2.652	3.027
Distribution rate	-	-	51.1%	47.3%	50.6%	57.2%	56.1%	55.9%
Net sales ¹	1,621	2,204	4,224	5,056	5,606	5,893	6,250	6,615
EBITDA ¹	-391	22	675	1,003	1,120	1,212	1,324	1,450
EBIT ¹	-665	-228	447	723	786	864.7	968.3	1,082
Net income ¹	-1,988	85	402	633	610	578.2	639.3	714.5
Net Debt ¹	1,346	1,844	1,658	2,074	2,495	2,508	2,467	2,365
Reference price ²	29.60	28.45	23.35	34.60	47.04	48.22	48.22	48.22
Nbr of stocks (in thousands)	257,469	258,225	257,174	260,110	238,847	240,615	-	-
Announcement Date	24/02/21	24/02/22	23/02/23	22/02/24	20/02/25	-	-	-

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.($)
ACCOR	20.68x	2.39x	11.64x	2.76%	13.52B
MARRIOTT INTERNATIONAL, INC.	27.01x	3.46x	16.99x	0.95%	74.66B
HILTON WORLDWIDE HOLDINGS INC.	37.89x	6.4x	20.7x	0.22%	64.82B
INTERCONTINENTAL HOTELS GROUP PLC	23.15x	8.52x	15.92x	1.63%	17.79B
HYATT HOTELS CORPORATION	102.5x	2.44x	15.14x	0.4%	14.11B
THE INDIAN HOTELS COMPANY LIMITED	52.86x	10.62x	30.67x	0.33%	12.66B
MINOR INTERNATIONAL	16.31x	1.68x	6.32x	2.52%	4.38B
HILTON GRAND VACATIONS INC.	17.7x	1.8x	8.76x	-.--%	4.29B
TRAVEL + LEISURE CO.	9.21x	1.76x	7.24x	3.97%	3.79B
Average	34.15x	4.34x	14.82x	1.42%	23.33B
Weighted average by Cap.	35.53x	4.99x	17.84x	0.89%