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 94,276 - -
Change - -14.51% 11.93% 4.88% -24.4% -41.78% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 92,526 86,321 82,767
Change - -14.95% 11.86% 7.62% -25.98% -40.53% -6.71% -4.12%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 11.4x 10.5x 9.64x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 2.95x 2.58x 2.3x
PEG - 1.6x 53.73x 4.81x 3.45x 1x 1.18x 1.12x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.28x 1.23x 1.17x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.26x 1.13x 1.02x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 6.6x 5.81x 5.23x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 8.02x 7.08x 6.38x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 8.26x 7.35x 6.58x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 12.1% 13.6% 15.2%
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% 4.21% 4.62% 5%
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 2 336.56 288.46 323.77 341.95 259.97 154.06 154.06 154.06
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.($)
21.16x3.48x12.12x3.16% 202B
-93.89x14.84x85.94x-.--% 92.91B
14.62x2.66x10.06x5.62% 84.7B
20.17x5.27x12.97x2.84% 59.85B
13.61x1.98x8.38x5.73% 43.77B
17.31x2.21x10.6x5.02% 35.71B
18.74x1.51x9.48x1.58% 34.75B
19.59x1.45x9.18x1.01% 34.43B
20.44x2.37x15.48x2.94% 27.81B
Average 5.75x 3.98x 19.36x 3.1% 68.41B
Weighted average by Cap. 1.79x 4.80x 22.54x 3.06%

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