Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 119,329 - -
Change - -14.51% 11.93% 4.88% -24.4% -26.31% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 117,579 111,374 107,820
Change - -14.95% 11.86% 7.62% -25.98% -24.43% -5.28% -3.19%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 14.5x 13.3x 12.3x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.75x 3.26x 2.9x
PEG - 1.6x 53.73x 4.81x 3.45x 1.3x 1.49x 1.48x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.62x 1.56x 1.48x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.6x 1.45x 1.34x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 8.39x 7.51x 6.88x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 10.2x 9.14x 8.34x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 10.5x 9.5x 8.71x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 9.53% 10.5% 11.5%
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% 3.31% 3.65% 3.97%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.49 14.69 15.92
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 47.9% 48.4% 48.7%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,566 76,574 80,467
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,007 14,826 15,679
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,505 12,179 12,929
Net income 1 5,913 6,885 6,879 7,272 7,686 8,346 8,953 9,603
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 195.00 195.00 195.00
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.($)
24.46x3.95x13.79x2.72% 235B
-130.31x18.17x100.76x-.--% 117B
14.45x1.6x8.39x3.31% 119B
14.25x2.6x9.8x5.77% 83.08B
20.32x5.35x13.15x2.8% 61.29B
13.6x1.96x8.33x5.73% 43.84B
22.63x1.86x11.56x1.29% 45.18B
21.37x1.61x10.31x0.89% 41.61B
16.65x2.09x9.91x5.25% 34.05B
Average 1.93x 4.35x 20.67x 3.08% 86.69B
Weighted average by Cap. -2.95x 5.25x 24.76x 2.83%

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!