Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 108,246 - -
Change - -14.51% 11.93% 4.88% -24.4% -33.15% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 106,497 100,292 96,738
Change - -14.95% 11.86% 7.62% -25.98% -31.55% -5.83% -3.54%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 13.1x 12x 11.1x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.37x 2.96x 2.64x
PEG - 1.6x 53.73x 4.81x 3.45x 1.2x 1.34x 1.34x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.47x 1.41x 1.34x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.45x 1.31x 1.2x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 7.6x 6.76x 6.14x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.25x 8.24x 7.48x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 9.51x 8.55x 7.82x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 10.5% 11.7% 12.8%
Dividend per Share 2 3.52 3.88 4.48 5.16 5.92 6.492 7.11 7.696
Rate of return 1.05% 1.35% 1.38% 1.51% 2.28% 3.67% 4.02% 4.35%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.49 14.7 15.91
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48.1% 48.4% 48.4%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,589 76,592 80,703
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,009 14,837 15,763
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,519 12,174 12,932
Net income 1 5,913 6,885 6,879 7,272 7,686 8,328 8,961 9,649
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 176.89 176.89 176.89
Nbr of stocks (in thousands) 634,137 632,548 630,795 626,384 622,853 611,942 - -
Announcement Date 9/23/21 9/22/22 9/28/23 9/26/24 9/25/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.25x3.75x13.1x2.88% 221B
-115.3x18.35x105.96x-.--% 114B
13.11x1.45x7.6x3.67% 108B
15.29x2.8x10.56x5.37% 89.33B
19.78x5.21x12.81x2.88% 59.78B
15.31x2.24x9.49x5.1% 49.52B
22.87x1.67x10.61x0.83% 43.08B
21.64x1.77x10.98x1.35% 41.87B
18.53x2.38x11.3x4.67% 38.48B
Average 3.83x 4.40x 21.38x 2.97% 85.01B
Weighted average by Cap. -0.89x 5.21x 25.26x 2.89%

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