What is the intrinsic value of AC.PA?

As of 2026-04-24, the Intrinsic Value of Accor SA (AC.PA) is 55.39 EUR. This AC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.11 EUR, the upside of Accor SA is 28.50%.

The range of the Intrinsic Value is 36.31 - 101.72 EUR

Is AC.PA undervalued or overvalued?

Based on its market price of 43.11 EUR and our intrinsic valuation, Accor SA (AC.PA) is undervalued by 28.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	36.31 - 101.72	55.39	28.5%
DCF (Growth 10y)	54.17 - 136.82	78.43	81.9%
DCF (EBITDA 5y)	35.37 - 43.18	39.70	-7.9%
DCF (EBITDA 10y)	50.38 - 63.98	57.39	33.1%
Fair Value	47.83 - 47.83	47.83	10.94%
P/E	36.75 - 45.80	41.60	-3.5%
EV/EBITDA	33.84 - 42.11	37.75	-12.4%
EPV	42.45 - 59.45	50.95	18.2%
DDM - Stable	17.31 - 49.33	33.32	-22.7%
DDM - Multi	32.63 - 67.65	43.55	1.0%