Valuation Accor

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 21/07/26 am AEST			Pre-market 04:55:27 pm
46.57 ^EUR	-0.51%		46.54	-0.05%

17/07	Accor Engages Law Firm to Probe CEO's Conduct; Finds No Wrongdoing	MT
17/07	Accor investigates CEO Sebastien Bazin and then clears him

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	10,476	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-7.43%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,472	13,495	13,386
Change	-	-16.62%	44.51%	23.99%	4.73%	-6.31%	0.17%	-0.81%
P/E	150x	16.8x	15.6x	20.2x	30x	20.6x	17.5x	15.3x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.73x	2.75x	2.82x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.8x	1.68x	1.59x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.31x	2.17x	2.03x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.6x	9.66x	8.81x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.5x	12.9x	11.6x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20.2x	18.2x	16.3x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.96%	5.49%	6.12%
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%	3.13%	3.56%	3.96%
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	46.57	46.57	46.57
Nbr of stocks (in thousands)	258,225	257,174	260,110	238,847	234,673	224,944	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	20/2/25	19/2/26	-	-	-

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	20.61x	2.31x	10.61x	3.13%	11.95B
MARRIOTT INTERNATIONAL, INC.	32.81x	4.09x	19.16x	0.76%	96.76B
HILTON WORLDWIDE HOLDINGS INC.	38.26x	6.61x	21.3x	0.19%	73.63B
INTERCONTINENTAL HOTELS GROUP PLC	27.1x	10.25x	18.45x	1.33%	23.15B
HYATT HOTELS CORPORATION	61.75x	2.98x	18.13x	0.32%	17.85B
THE INDIAN HOTELS COMPANY LIMITED	46.02x	9.04x	26.56x	0.45%	10.7B
TRAVEL + LEISURE CO.	10.1x	1.87x	7.33x	3.34%	4.53B
MINOR INTERNATIONAL	14.21x	1.38x	5.19x	2.98%	4.03B
HILTON GRAND VACATIONS INC.	11.22x	1.4x	6.41x	-.--%	3.79B
ITC HOTELS LIMITED	33.62x	7.15x	20.5x	0.78%	3.61B
Average	29.57x	4.71x	15.36x	1.33%	25B
Weighted average by Cap.	34.91x	5.37x	18.95x	0.78%