As of 2025-09-15, the Intrinsic Value of Accor SA (AC.PA) is 51.74 EUR. This AC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.21 EUR, the upside of Accor SA is 25.60%.
The range of the Intrinsic Value is 35.15 - 89.18 EUR
Based on its market price of 41.21 EUR and our intrinsic valuation, Accor SA (AC.PA) is undervalued by 25.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.15 - 89.18 | 51.74 | 25.6% |
| DCF (Growth 10y) | 43.84 - 100.36 | 61.30 | 48.8% |
| DCF (EBITDA 5y) | 31.23 - 40.17 | 36.08 | -12.5% |
| DCF (EBITDA 10y) | 40.36 - 52.47 | 46.60 | 13.1% |
| Fair Value | 12.10 - 12.10 | 12.10 | -70.63% |
| P/E | 49.82 - 58.73 | 53.93 | 30.9% |
| EV/EBITDA | 26.93 - 38.02 | 32.06 | -22.2% |
| EPV | 36.69 - 49.17 | 42.93 | 4.2% |
| DDM - Stable | 22.61 - 61.20 | 41.91 | 1.7% |
| DDM - Multi | 39.45 - 79.03 | 52.23 | 26.7% |
| Market Cap (mil) | 10,095.21 |
| Beta | 1.47 |
| Outstanding shares (mil) | 244.97 |
| Enterprise Value (mil) | 13,230.21 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.53% |
| Cost of Debt | 4.25% |
| WACC | 6.46% |