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 88,493 - -
Change - -14.51% 11.93% 4.88% -24.4% -45.35% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 86,743 80,538 76,984
Change - -14.95% 11.86% 7.62% -25.98% -44.25% -7.15% -4.41%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 10.7x 9.84x 9.05x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 2.77x 2.42x 2.16x
PEG - 1.6x 53.73x 4.81x 3.45x 1x 1.07x 1.04x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.2x 1.15x 1.1x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.18x 1.05x 0.95x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 6.19x 5.42x 4.87x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 7.52x 6.6x 5.93x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 7.74x 6.86x 6.12x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 12.9% 14.6% 16.3%
Dividend per Share 2 3.52 3.88 4.48 5.16 5.92 6.49 7.11 7.696
Rate of return 1.05% 1.35% 1.38% 1.51% 2.28% 4.49% 4.92% 5.32%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.46 14.69 15.98
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48.2% 48.4% 48.2%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,564 76,628 80,769
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,009 14,857 15,823
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,535 12,199 12,981
Net income 1 5,913 6,885 6,879 7,272 7,686 8,332 8,993 9,702
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 144.61 144.61 144.61
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.($)
22.73x3.45x12.34x3.2% 199B
-95.22x15.06x87.19x-.--% 94.23B
14.2x2.58x9.76x5.79% 82.32B
19.66x5.16x12.73x2.89% 59.44B
13.98x2.04x8.55x5.57% 45.29B
19.71x1.46x9.24x1% 34.94B
18.39x1.48x9.29x1.61% 34.44B
15.91x2.04x9.47x5.43% 32.85B
91.99x7.36x27.65x-.--% 26.22B
Average 13.48x 4.51x 20.69x 2.83% 67.58B
Weighted average by Cap. 4.55x 5.06x 23.50x 2.97%

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