Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,13,425 1,82,465 2,04,233 2,14,192 1,61,923 1,12,426 - -
Change - -14.51% 11.93% 4.88% -24.4% -30.57% - -
Enterprise Value (EV) 1 2,05,322 1,74,630 1,95,335 2,10,213 1,55,593 1,10,676 1,04,471 1,00,917
Change - -14.95% 11.86% 7.62% -25.98% -28.87% -5.61% -3.4%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 13.6x 12.5x 11.5x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.53x 3.08x 2.73x
PEG - 1.6x 53.73x 4.81x 3.45x 1.2x 1.4x 1.38x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.53x 1.47x 1.4x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.5x 1.36x 1.25x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 7.9x 7.05x 6.44x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.61x 8.58x 7.81x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 9.85x 9.01x 8.38x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 10.2% 11.1% 11.9%
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% 3.51% 3.87% 4.22%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.49 14.7 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 73,565 76,551 80,414
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,007 14,823 15,670
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,518 12,175 12,919
Net income 1 5,913 6,885 6,879 7,272 7,686 8,346 8,957 9,591
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 183.72 183.72 183.72
Nbr of stocks (in thousands) 6,34,137 6,32,548 6,30,795 6,26,384 6,22,853 6,11,942 - -
Announcement Date 23/09/21 22/09/22 28/09/23 26/09/24 25/09/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.62x1.5x7.9x3.51% 11TCr
22.72x3.71x12.97x2.92% 22TCr
-131.98x18.41x102.07x-.--% 12TCr
13.63x2.48x9.35x6.03% 7.97TCr
19.12x5.07x12.46x2.97% 5.69TCr
13.5x1.95x8.26x5.77% 4.36TCr
22.36x1.83x11.42x1.31% 4.39TCr
21.06x1.6x10.17x0.89% 4.06TCr
17.31x2.21x10.58x4.98% 3.6TCr
98.92x9.84x36.77x-.--% 3.44TCr
Average 11.03x 4.86x 22.19x 2.84% 7.84TCr
Weighted average by Cap. -0.71x 5.48x 25.76x 2.81%

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

  1. Stock Market
  2. Stocks
  3. ACN Stock
  4. Valuation Accenture plc
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!