Valuation Accor Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:55:18 07/08/2026 +03			5-day change	1st Jan Change
46.98 ^EUR	-2.06%		+1.76%	-1.70%

08-06	Accor SA, H1 2026 Earnings Call, Jul 30, 2026
07-30	Accor revenue per available room falls slightly in second quarter	RE

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	10,983	-	-
Change	-	-18.26%	49.87%	24.84%	0.72%	-2.94%	-	-
Enterprise Value (EV) ¹	9,190	7,663	11,074	13,730	14,380	14,178	14,106	14,002
Change	-	-16.62%	44.51%	23.99%	4.73%	-1.4%	-0.5%	-0.74%
P/E	150x	16.8x	15.6x	20.2x	30x	21.2x	17.4x	15.3x
PBR	1.82x	1.41x	2.26x	2.3x	2.69x	3.5x	2.69x	2.71x
PEG	-	0x	0.3x	4.08x	-1x	0.6x	0.8x	1.1x
Capitalization / Revenue	3.33x	1.42x	1.78x	2x	2.01x	1.9x	1.77x	1.67x
EV / Revenue	4.17x	1.81x	2.19x	2.45x	2.55x	2.45x	2.28x	2.13x
EV / EBITDA	418x	11.4x	11x	12.3x	12x	11.2x	10.1x	9.23x
EV / EBIT	-40.3x	17.1x	15.3x	17.5x	17.8x	15.4x	13.5x	12.1x
EV / FCF	-15.6x	19.2x	27.8x	31.2x	23.5x	20.2x	18.7x	16.8x
FCF Yield	-6.4%	5.22%	3.59%	3.2%	4.26%	4.94%	5.36%	5.97%
Dividend per Share ²	-	0.71	1.05	1.18	1.26	1.448	1.637	1.828
Rate of return	-	3.04%	3.03%	2.51%	2.61%	3.07%	3.47%	3.87%
EPS ²	0.19	1.39	2.22	2.33	1.61	2.226	2.707	3.086
Distribution rate	-	51.1%	47.3%	50.6%	78.3%	65.1%	60.5%	59.3%
Net sales ¹	2,204	4,224	5,056	5,606	5,639	5,793	6,193	6,563
EBITDA ¹	22	675	1,003	1,120	1,201	1,268	1,396	1,516
EBIT ¹	-228	447	723	786	807	923.1	1,046	1,153
Net income ¹	85	402	633	610	449	526.8	625.9	701.3
Net Debt ¹	1,844	1,658	2,074	2,495	3,064	3,195	3,124	3,019
Reference price ²	28.45	23.35	34.60	47.04	48.22	47.22	47.22	47.22
Nbr of stocks (in thousands)	258,225	257,174	260,110	238,847	234,673	232,589	-	-
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.	32.24x	4x	18.56x	0.8%	93.79B
HILTON WORLDWIDE HOLDINGS INC.	39.03x	6.55x	21.01x	0.19%	72.47B
INTERCONTINENTAL HOTELS GROUP PLC	27.47x	10.38x	18.67x	1.31%	23.45B
HYATT HOTELS CORPORATION	55.91x	2.84x	17.36x	0.34%	16.86B
ACCOR	21.21x	2.45x	11.18x	3.07%	12.66B
THE INDIAN HOTELS COMPANY LIMITED	46.01x	9.17x	26.85x	0.46%	11.01B
TRAVEL + LEISURE CO.	10.62x	1.96x	7.6x	3.14%	4.74B
MINOR INTERNATIONAL	13.8x	1.35x	5.11x	3.09%	3.94B
HILTON GRAND VACATIONS INC.	12.63x	1.42x	6.63x	-.--%	3.61B
Average	28.77x	4.46x	14.78x	1.38%	26.95B
Weighted average by Cap.	34.49x	5.33x	18.60x	0.81%