Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 100,762 - -
Change - -14.51% 11.93% 4.88% -24.4% -37.77% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 99,013 92,808 89,254
Change - -14.95% 11.86% 7.62% -25.98% -36.36% -6.27% -3.83%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 12.2x 11.2x 10.3x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.16x 2.76x 2.46x
PEG - 1.6x 53.73x 4.81x 3.45x 1.1x 1.26x 1.2x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.37x 1.32x 1.25x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.35x 1.21x 1.11x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 7.06x 6.25x 5.64x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 8.59x 7.61x 6.88x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 8.84x 7.9x 7.09x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 11.3% 12.7% 14.1%
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% 3.94% 4.32% 4.67%
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 2 336.56 288.46 323.77 341.95 259.97 164.66 164.66 164.66
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.($)
22.58x3.66x12.74x2.97% 214B
-94.69x14.98x86.7x-.--% 93.71B
15.55x2.84x10.74x5.29% 90.82B
22.25x5.73x14.09x2.58% 65.81B
14.48x2.11x8.93x5.39% 46.87B
21.14x1.71x10.78x1.4% 39.21B
17.96x2.28x10.94x4.84% 37.35B
20.7x1.53x9.73x0.95% 36.38B
20.42x2.37x15.47x2.94% 27.8B
Average 6.71x 4.14x 20.01x 2.93% 72.48B
Weighted average by Cap. 3.59x 4.90x 22.68x 2.9%

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