Valuation Accor

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 03/07/2026 BST			5-day change	1st Jan Change
50.90 ^EUR	+0.35%		+1.43%	+5.56%

07-01	AccorHotels: EPS cut (2025: -34.5%, 2026: -29.4%)
07-01	MLCC Prices Surge as AI Supply Chain Faces New Bottleneck

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	11,450	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	1.18%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	14,447	14,471	14,363
Change	-	-16.62%	44.51%	23.99%	4.73%	0.47%	0.17%	-0.74%
P/E	150x	16.8x	15.6x	20.2x	30x	22.5x	19.2x	16.7x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.99x	3x	3.08x
PEG	-	0x	0.3x	4.08x	-1x	0.6x	1.1x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.97x	1.84x	1.73x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.48x	2.33x	2.18x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11.4x	10.4x	9.46x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15.5x	13.8x	12.4x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	21.6x	19.5x	17.5x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.62%	5.12%	5.7%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.458	1.663	1.843
Rate of return	-	3.04%	3.03%	2.51%	2.61%	2.86%	3.27%	3.62%
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%	62.6%	60.5%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,821	6,221	6,600
EBITDA ¹	22	675	1,003	1,120	1,201	1,269	1,397	1,518
EBIT ¹	-228	447	723	786	807	929.2	1,048	1,155
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	2,997	3,021	2,914
Reference price ²	28.45	23.35	34.60	47.04	48.22	50.90	50.90	50.90
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.($)
ACCOR	22.52x	2.48x	11.38x	2.86%	13.1B
MARRIOTT INTERNATIONAL, INC.	33.39x	4.15x	19.45x	0.75%	98.34B
HILTON WORLDWIDE HOLDINGS INC.	40.4x	6.87x	22.15x	0.18%	76.97B
INTERCONTINENTAL HOTELS GROUP PLC	28.93x	10.91x	19.66x	1.25%	24.91B
HYATT HOTELS CORPORATION	62.12x	3.01x	18.28x	0.31%	18.01B
THE INDIAN HOTELS COMPANY LIMITED	45.83x	9.08x	26.58x	0.46%	10.89B
TRAVEL + LEISURE CO.	10.65x	1.94x	7.6x	3.16%	4.78B
MINOR INTERNATIONAL	14.57x	1.4x	5.26x	2.91%	4.19B
HILTON GRAND VACATIONS INC.	10.4x	1.45x	6.6x	-.--%	4.15B
ITC HOTELS LIMITED	43.41x	8.45x	24.29x	0.38%	3.91B
Average	31.22x	4.97x	16.13x	1.23%	25.93B
Weighted average by Cap.	36.07x	5.59x	19.50x	0.76%