Valuation Accor

Equities

Real-time Euronext Paris Other stock markets 09:39:48 16/04/2026 BST			5-day change	1st Jan Change
45.89 ^EUR	+0.75%		+2.80%	-4.81%

04-13	Berenberg: Accor 'Most Exposed' to Middle East Conflict Among Hotel Coverage; Price Target Cut	MT
04-10	European hotel sector remains resilient amid geopolitical uncertainty

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,346	6,005	9,000	11,235	11,316	10,246	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-9.45%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,304	13,257	13,173
Change	-	-16.62%	44.51%	23.99%	4.73%	-7.48%	-0.35%	-0.64%
P/E ratio	150x	16.8x	15.6x	20.2x	30x	19.8x	17x	14.8x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.85x	2.69x	2.66x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.74x	1.63x	1.53x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.25x	2.1x	1.97x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.4x	9.41x	8.59x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.2x	12.5x	11.3x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	18.8x	17.6x	15.4x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	5.31%	5.69%	6.5%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.463	1.669	1.859
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.21%	3.66%	4.08%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.299	2.684	3.08
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	63.6%	62.2%	60.3%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,902	6,304	6,696
EBITDA ¹	22	675	1,003	1,120	1,201	1,277	1,409	1,533
EBIT ¹	-228	447	723	786	807	935.3	1,057	1,171
Net income ¹	85	402	633	610	449	542.3	626.4	706.5
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,058	3,011	2,927
Reference price ²	28.45	23.35	34.60	47.04	48.22	45.55	45.55	45.55
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	19.81x	2.25x	10.42x	3.21%	12.1B
MARRIOTT INTERNATIONAL, INC.	31.8x	4.07x	19.24x	0.79%	96.37B
HILTON WORLDWIDE HOLDINGS INC.	37.34x	6.71x	21.77x	0.19%	75.25B
INTERCONTINENTAL HOTELS GROUP PLC	24.54x	9.48x	17.14x	1.46%	21.17B
HYATT HOTELS CORPORATION	56.07x	2.61x	15.94x	0.37%	15.39B
THE INDIAN HOTELS COMPANY LIMITED	46.59x	9.12x	27.3x	0.44%	9.87B
TRAVEL + LEISURE CO.	10.94x	1.93x	7.61x	3.04%	4.9B
MINOR INTERNATIONAL	12.6x	1.2x	4.48x	3.19%	3.95B
HILTON GRAND VACATIONS INC.	14.15x	1.4x	6.68x	-.--%	3.86B
ITC HOTELS LIMITED	39.48x	7.55x	21.65x	0.42%	3.63B
Average	29.33x	4.63x	15.22x	1.31%	24.65B
Weighted average by Cap.	33.50x	5.28x	18.89x	0.81%