Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 108,871 - -
Change - -14.51% 11.93% 4.88% -24.4% -32.76% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 107,121 100,916 97,362
Change - -14.95% 11.86% 7.62% -25.98% -31.15% -5.79% -3.52%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 13.2x 12.1x 11.2x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.42x 2.98x 2.64x
PEG - 1.6x 53.73x 4.81x 3.45x 1.2x 1.33x 1.34x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.48x 1.42x 1.35x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.46x 1.32x 1.21x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 7.65x 6.8x 6.2x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.3x 8.28x 7.52x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 9.56x 8.61x 7.87x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 10.5% 11.6% 12.7%
Dividend per Share 2 3.52 3.88 4.48 5.16 5.92 6.458 7.112 7.747
Rate of return 1.05% 1.35% 1.38% 1.51% 2.28% 3.63% 4% 4.35%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.46 14.69 15.92
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48% 48.4% 48.7%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,568 76,612 80,615
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,009 14,840 15,711
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,519 12,187 12,948
Net income 1 5,913 6,885 6,879 7,272 7,686 8,346 8,961 9,628
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 177.91 177.91 177.91
Nbr of stocks (in thousands) 634,137 632,548 630,795 626,384 622,853 611,942 - -
Announcement Date 23/9/21 22/9/22 28/9/23 26/9/24 25/9/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.98x3.75x13.09x2.89% 220B
-129.28x18.03x99.95x-.--% 116B
13.22x1.46x7.65x3.63% 109B
14.27x2.6x9.82x5.76% 83.41B
19.47x5.16x12.68x2.92% 58.93B
13.59x1.96x8.32x5.74% 43.9B
21.33x1.74x10.84x1.37% 42.66B
20.19x1.52x9.78x0.94% 39.5B
16.66x2.09x9.91x5.24% 34.16B
Average 1.38x 4.26x 20.23x 3.16% 83.13B
Weighted average by Cap. -4.42x 5.20x 24.66x 2.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!