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 83,952 - -
Change - -14.51% 11.93% 4.88% -24.4% -48.15% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 82,203 75,997 72,444
Change - -14.95% 11.86% 7.62% -25.98% -47.17% -7.55% -4.68%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 10.2x 9.34x 8.59x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 2.63x 2.3x 2.05x
PEG - 1.6x 53.73x 4.81x 3.45x 0.9x 1.02x 0.98x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.14x 1.1x 1.04x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.12x 0.99x 0.9x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 5.87x 5.11x 4.59x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 7.12x 6.23x 5.58x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 7.26x 6.43x 5.69x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 13.8% 15.6% 17.6%
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% 4.73% 5.18% 5.61%
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 76,641 80,698
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,009 14,862 15,769
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,548 12,202 12,987
Net income 1 5,913 6,885 6,879 7,272 7,686 8,349 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 2 336.56 288.46 323.77 341.95 259.97 137.19 137.19 137.19
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.($)
29.29x4.68x16.32x2.23% 284B
-91.52x14.46x83.72x-.--% 90.57B
13.24x2.4x8.92x6.26% 77.74B
18.88x4.98x12.29x3.01% 56.49B
13.89x2.03x8.49x5.61% 45.19B
19.13x1.54x9.65x1.5% 35.77B
20.15x1.48x9.47x0.98% 35.46B
15.61x1.99x9.27x5.54% 32.37B
19.47x2.26x14.71x3.08% 26.42B
Average 6.46x 3.98x 19.20x 3.13% 75.99B
Weighted average by Cap. 7.55x 5.01x 22.45x 2.77%

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