Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 107,579 - -
Change - -14.51% 11.93% 4.88% -24.4% -33.56% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 105,830 99,625 96,071
Change - -14.95% 11.86% 7.62% -25.98% -31.98% -5.86% -3.57%
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 3.35x 2.95x 2.63x
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 1.46x 1.4x 1.34x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.44x 1.3x 1.19x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 7.55x 6.71x 6.11x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.19x 8.18x 7.43x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 9.45x 8.5x 7.76x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 10.6% 11.8% 12.9%
Dividend per Share 2 3.52 3.88 4.48 5.16 5.92 6.457 7.112 7.75
Rate of return 1.05% 1.35% 1.38% 1.51% 2.28% 3.67% 4.05% 4.41%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.46 14.67 15.89
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48% 48.5% 48.8%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,588 76,584 80,559
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 11,522 12,174 12,929
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 2 336.56 288.46 323.77 341.95 259.97 175.80 175.80 175.80
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.56x3.83x13.37x2.82% 226B
-129.34x18.11x98.55x-.--% 117B
13.06x1.44x7.55x3.67% 108B
14.29x2.61x9.84x5.75% 83.95B
19.69x5.19x12.76x2.89% 59.51B
13.57x1.96x8.31x5.74% 44.05B
21.08x1.72x10.71x1.39% 42.3B
19.82x1.5x9.59x0.96% 38.89B
16.98x2.13x10.12x5.15% 34.97B
Average 1.41x 4.28x 20.09x 3.15% 83.79B
Weighted average by Cap. -4.18x 5.24x 24.50x 2.94%

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!