Relative Value

The Relative Value of one AC stock under the Base Case scenario is hidden EUR. Compared to the current market price of 48.33 EUR, Accor SA is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
34
Median 3Y
1.9
Median 5Y
2
Industry
1.4
Forward
2
vs History
22
vs Industry
33
Median 3Y
18.1
Median 5Y
17.9
Industry
20.1
Forward
21.8
vs History
31
vs Industry
25
Median 3Y
14.6
Median 5Y
14
Industry
9.5
vs History
47
vs Industry
27
Median 3Y
18.9
Median 5Y
13.3
Industry
18.2
vs History
0
vs Industry
39
Median 3Y
2.1
Median 5Y
1.9
Industry
2.1
vs History
36
vs Industry
37
Median 3Y
2.3
Median 5Y
2.4
Industry
1.9
Forward
2.5
vs History
36
vs Industry
60
Median 3Y
2.3
Median 5Y
2.5
Industry
3.8
vs History
57
vs Industry
35
Median 3Y
14.8
Median 5Y
12.6
Industry
10.6
Forward
11.9
vs History
23
vs Industry
37
Median 3Y
16.3
Median 5Y
15.8
Industry
16.5
Forward
16.4
vs History
15
vs Industry
25
Median 3Y
17.2
Median 5Y
16.4
Industry
11.3
vs History
41
vs Industry
22
Median 3Y
25
Median 5Y
23.3
Industry
16.3
vs History
0
vs Industry
44
Median 3Y
1.2
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

AC Competitors Multiples
Accor SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Accor SA
PAR:AC
11.8B EUR 2.1 21.6 10.9 17.4
US
Booking Holdings Inc
NASDAQ:BKNG
175.9B USD 6.8 34.9 17.9 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
550.2B MYR 19 742.6 -84 235.5 -308 194 -74 175.3
US
Marriott International Inc
NASDAQ:MAR
87.5B USD 3.4 33.5 20.9 24.5
US
Airbnb Inc
NASDAQ:ABNB
85.6B USD 7.2 32.5 27.3 27.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
82.8B USD 4.8 20.4 15.8 21.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.5B USD 5.9 41.8 29.1 31
CN
Trip.com Group Ltd
HKEX:9961
390.9B HKD 5.9 11.2 16.9 18.1
US
Carnival Corp
NYSE:CCL
41.6B USD 1.6 15.7 9.2 15.1
UK
Carnival PLC
LSE:CCL
30.9B GBP 1.6 15 312 501.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Accor SA
PAR:AC
Average EV/EBITDA: 60.6
10.9
9%
1.2
US
Booking Holdings Inc
NASDAQ:BKNG
17.9
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -308 194 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.9
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
27.3
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.8
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.1
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.9
20%
0.8
US
Carnival Corp
NYSE:CCL
9.2
10%
0.9
UK
Carnival PLC
LSE:CCL
312
7%
44.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Accor SA
PAR:AC
Average EV/EBIT: 85.3
17.4
12%
1.5
US
Booking Holdings Inc
NASDAQ:BKNG
19.1
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 175.3 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.3
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.6
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
US
Carnival Corp
NYSE:CCL
15.1
12%
1.3
UK
Carnival PLC
LSE:CCL
501.6
8%
62.7