Is AC.PA undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Accor SA (AC.PA) is 49.39 EUR. This AC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.34 EUR, the upside of Accor SA is 8.90%. This means that AC.PA is undervalued by 8.90%.

The range of the Intrinsic Value is 32.62 - 89.72 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	32.62 - 89.72	49.39	8.9%
DCF (Growth 10y)	52.07 - 128.91	74.76	64.9%
DCF (EBITDA 5y)	31.36 - 43.98	37.54	-17.2%
DCF (EBITDA 10y)	45.16 - 63.16	53.72	18.5%
Fair Value	12.50 - 12.50	12.50	-72.44%
P/E	43.74 - 52.34	47.54	4.9%
EV/EBITDA	25.15 - 42.91	33.76	-25.5%
EPV	38.56 - 53.09	45.82	1.1%
DDM - Stable	23.38 - 68.06	45.72	0.8%
DDM - Multi	45.38 - 98.93	61.81	36.3%