Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 101,436 - -
Change - -14.51% 11.93% 4.88% -24.4% -37.36% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 99,686 93,481 89,927
Change - -14.95% 11.86% 7.62% -25.98% -35.93% -6.22% -3.8%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 12.6x 11.6x 10.7x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.27x 2.86x 2.55x
PEG - 1.6x 53.73x 4.81x 3.45x 1.1x 1.3x 1.24x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.38x 1.32x 1.26x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.36x 1.22x 1.11x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 7.11x 6.3x 5.68x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 8.64x 7.66x 6.93x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 8.9x 7.96x 7.15x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 11.2% 12.6% 14%
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% 3.81% 4.17% 4.52%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.51 14.72 15.98
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48% 48.3% 48.2%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,564 76,615 80,769
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,018 14,848 15,823
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,533 12,197 12,981
Net income 1 5,913 6,885 6,879 7,272 7,686 8,328 8,982 9,686
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 170.43 170.43 170.43
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.($)
22.46x3.65x12.73x2.99% 213B
-107.81x17.13x98.92x-.--% 107B
16.03x2.94x11.09x5.13% 93.9B
20.79x5.42x13.31x2.76% 62.12B
15.45x2.26x9.59x5.05% 50.13B
19.75x1.61x9.85x1.48% 38.73B
21.12x1.56x9.86x0.9% 40.04B
18.76x2.41x11.56x4.64% 39.09B
21.73x2.53x16.51x2.76% 29.64B
Average 5.36x 4.39x 21.49x 2.86% 74.83B
Weighted average by Cap. -0.21x 5.38x 25.72x 2.82%

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