Valuation Accor Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:23:41 19/06/2026 +03			5-day change	1st Jan Change
48.55 ^EUR	-1.06%		+2.69%	+2.08%

06-19	Fitch Lifts Accor's Ratings Amid Expectation of Steady Net Leverage	MT
06-18	Handwritten Collection (Accor Group) clears the 50-hotel mark worldwide

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	10,865	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-3.99%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	13,864	13,889	13,783
Change	-	-16.62%	44.51%	23.99%	4.73%	-3.59%	0.18%	-0.77%
P/E	150x	16.8x	15.6x	20.2x	30x	21.3x	18.1x	15.8x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	2.84x	2.85x	2.94x
PEG	-	0x	0.3x	4.08x	-1x	0.5x	1x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.86x	1.74x	1.64x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.38x	2.23x	2.08x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	10.9x	9.93x	9.07x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	14.9x	13.2x	11.9x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20.8x	18.7x	16.8x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.82%	5.34%	5.95%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.463	1.668	1.853
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.03%	3.45%	3.84%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.273	2.669	3.058
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	64.4%	62.5%	60.6%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,830	6,228	6,610
EBITDA ¹	22	675	1,003	1,120	1,201	1,270	1,399	1,519
EBIT ¹	-228	447	723	786	807	929.1	1,049	1,157
Net income ¹	85	402	633	610	449	539.6	612.9	687.9
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	2,999	3,024	2,918
Reference price ²	28.45	23.35	34.60	47.04	48.22	48.30	48.30	48.30
Nbr of stocks (in thousands)	258,225	257,174	260,110	238,847	234,673	224,944	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/22/24 A	2/20/25 A	2/19/26 A	-	-	-

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.	35.47x	4.37x	20.48x	0.71%	104B
HILTON WORLDWIDE HOLDINGS INC.	41.68x	7.05x	22.75x	0.17%	79.41B
INTERCONTINENTAL HOTELS GROUP PLC	29.2x	11.01x	19.86x	1.23%	25.17B
HYATT HOTELS CORPORATION	65.63x	3.15x	19.15x	0.3%	19.03B
THE INDIAN HOTELS COMPANY LIMITED	45.51x	9.03x	26.4x	0.45%	10.93B
TRAVEL + LEISURE CO.	10.66x	1.94x	7.61x	3.16%	4.79B
HILTON GRAND VACATIONS INC.	10.36x	1.43x	6.59x	-.--%	4.21B
MINOR INTERNATIONAL	14.51x	1.39x	5.24x	2.92%	4.18B
ITC HOTELS LIMITED	41.54x	8.06x	23.17x	0.39%	3.77B
Average	32.73x	5.27x	16.81x	1.04%	28.44B
Weighted average by Cap.	38.32x	5.88x	20.60x	0.62%