Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 110,976 - -
Change - -14.51% 11.93% 4.88% -24.4% -31.46% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 109,226 103,021 99,467
Change - -14.95% 11.86% 7.62% -25.98% -29.8% -5.68% -3.45%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 13.4x 12.3x 11.4x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.45x 3.04x 2.71x
PEG - 1.6x 53.73x 4.81x 3.45x 1.2x 1.37x 1.38x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.51x 1.45x 1.38x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.48x 1.35x 1.23x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 7.8x 6.94x 6.31x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.48x 8.46x 7.69x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 9.75x 8.79x 8.04x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 10.3% 11.4% 12.4%
Dividend per Share 2 3.52 3.88 4.48 5.16 5.92 6.457 7.112 7.75
Rate of return 1.05% 1.35% 1.38% 1.51% 2.28% 3.56% 3.92% 4.27%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.49 14.7 15.91
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 73,589 76,590 80,685
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,009 14,837 15,763
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,519 12,174 12,932
Net income 1 5,913 6,885 6,879 7,272 7,686 8,346 8,967 9,643
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 181.35 181.35 181.35
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.($)
23.28x3.79x13.24x2.85% 223B
-114.07x18.13x104.43x-.--% 113B
13.58x1.5x7.88x3.53% 112B
14.83x2.71x10.22x5.54% 86.65B
20.04x5.27x12.95x2.84% 60.85B
14.67x2.13x9.05x5.31% 47.44B
20.31x1.66x10.27x1.44% 39.48B
20.63x1.57x9.95x0.92% 39.01B
18.05x2.34x10.89x4.79% 37.5B
Average 3.48x 4.34x 20.99x 3.03% 84.35B
Weighted average by Cap. -0.85x 5.17x 24.91x 2.91%

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