The Discounted Cash Flow (DCF) valuation of Accor SA (AC.PA) is 61.73 EUR. With the latest stock price at 47.00 EUR, the upside of Accor SA based on DCF is 31.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.2% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 37.88 - 138.63 | 61.73 |
| Upside | -19.4% - 195.0% | 31.3% |