As of 2024-12-12, the Intrinsic Value of Accor SA (AC.PA) is
48.25 EUR. This AC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.58 EUR, the upside of Accor SA is
5.90%.
The range of the Intrinsic Value is 32.04 - 86.62 EUR
48.25 EUR
Intrinsic Value
AC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.04 - 86.62 |
48.25 |
5.9% |
| DCF (Growth 10y) |
42.44 - 103.25 |
60.61 |
33.0% |
| DCF (EBITDA 5y) |
25.52 - 34.18 |
30.11 |
-33.9% |
| DCF (EBITDA 10y) |
35.01 - 46.97 |
41.05 |
-9.9% |
| Fair Value |
13.63 - 13.63 |
13.63 |
-70.11% |
| P/E |
42.51 - 64.10 |
49.57 |
8.8% |
| EV/EBITDA |
34.02 - 116.91 |
74.32 |
63.1% |
| EPV |
20.23 - 29.65 |
24.94 |
-45.3% |
| DDM - Stable |
25.80 - 74.18 |
49.99 |
9.7% |
| DDM - Multi |
32.65 - 69.86 |
44.17 |
-3.1% |
AC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,654.10 |
| Beta |
1.19 |
| Outstanding shares (mil) |
233.75 |
| Enterprise Value (mil) |
13,586.10 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.35% |
| Cost of Debt |
4.25% |
| WACC |
6.45% |