Relative Value

The Relative Value of one AC stock under the Base Case scenario is hidden EUR. Compared to the current market price of 46.1 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
49
vs Industry
34
Median 3Y
1.9
Median 5Y
2
Industry
1.4
Forward
1.9
vs History
31
vs Industry
33
Median 3Y
18.1
Median 5Y
17.9
Industry
20
Forward
20.8
vs History
44
vs Industry
25
Median 3Y
14.4
Median 5Y
14
Industry
9.5
vs History
50
vs Industry
27
Median 3Y
18.9
Median 5Y
12.8
Industry
18.1
vs History
3
vs Industry
39
Median 3Y
2.1
Median 5Y
1.9
Industry
2.1
vs History
47
vs Industry
37
Median 3Y
2.3
Median 5Y
2.4
Industry
1.9
Forward
2.4
vs History
47
vs Industry
60
Median 3Y
2.3
Median 5Y
2.5
Industry
3.7
vs History
60
vs Industry
35
Median 3Y
14.8
Median 5Y
12.6
Industry
10.6
Forward
11.4
vs History
31
vs Industry
37
Median 3Y
16.3
Median 5Y
15.8
Industry
16.4
Forward
15.8
vs History
31
vs Industry
25
Median 3Y
17.2
Median 5Y
16.4
Industry
11.3
vs History
49
vs Industry
22
Median 3Y
25
Median 5Y
23.2
Industry
16.4
vs History
3
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
11.3B EUR 2 20.6 10.5 16.8
US
Booking Holdings Inc
NASDAQ:BKNG
166.9B USD 6.4 33.3 17 18.2
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.7 267.9 148 180.5
US
Marriott International Inc
NASDAQ:MAR
87.9B USD 3.4 33.6 21 24.5
US
Airbnb Inc
NASDAQ:ABNB
80.6B USD 6.9 31.1 25.9 25.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
74.7B USD 4.3 18.6 14.7 20
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.9B USD 6 42.3 29.4 31.4
UK
Carnival PLC
LSE:CCL
28.8B GBP 1.5 14.1 310.9 499.7
US
Carnival Corp
NYSE:CCL
38B USD 1.5 14 8.4 13.5
CN
Trip.com Group Ltd
HKEX:9961
304.7B HKD 4.5 8.6 12 12.8
US
Expedia Group Inc
NASDAQ:EXPE
36.2B USD 2.5 26.1 12.1 17.5