What is the intrinsic value of AC.PA?

As of 2025-06-04, the Intrinsic Value of Accor SA (AC.PA) is 60.42 EUR. This AC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.72 EUR, the upside of Accor SA is 32.10%.

The range of the Intrinsic Value is 41.23 - 105.60 EUR

Is AC.PA undervalued or overvalued?

Based on its market price of 45.72 EUR and our intrinsic valuation, Accor SA (AC.PA) is undervalued by 32.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	41.23 - 105.60	60.42	32.1%
DCF (Growth 10y)	58.94 - 138.05	82.66	80.8%
DCF (EBITDA 5y)	35.11 - 46.16	39.90	-12.7%
DCF (EBITDA 10y)	50.04 - 66.11	57.06	24.8%
Fair Value	12.43 - 12.43	12.43	-72.81%
P/E	47.09 - 56.31	50.14	9.7%
EV/EBITDA	22.03 - 42.19	30.67	-32.9%
EPV	38.78 - 52.24	45.51	-0.5%
DDM - Stable	24.30 - 69.17	46.73	2.2%
DDM - Multi	47.33 - 100.62	63.94	39.9%