Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 116,030 - -
Change - -14.51% 11.93% 4.88% -24.4% -28.34% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 114,281 108,075 104,522
Change - -14.95% 11.86% 7.62% -25.98% -26.55% -5.43% -3.29%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 14.1x 12.9x 11.9x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.61x 3.18x 2.83x
PEG - 1.6x 53.73x 4.81x 3.45x 1.3x 1.44x 1.43x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.58x 1.52x 1.44x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.55x 1.41x 1.3x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 8.16x 7.28x 6.65x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.92x 8.88x 8.08x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 10.2x 9.22x 8.45x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 9.8% 10.8% 11.8%
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% 3.41% 3.75% 4.09%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.46 14.67 15.89
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48% 48.5% 48.8%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,588 76,584 80,559
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,009 14,840 15,711
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,522 12,174 12,929
Net income 1 5,913 6,885 6,879 7,272 7,686 8,346 8,961 9,628
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -1,750 -7,955 -11,509
Reference price 2 336.56 288.46 323.77 341.95 259.97 189.61 189.61 189.61
Nbr of stocks (in thousands) 634,137 632,548 630,795 626,384 622,853 611,942 - -
Announcement Date 9/23/21 A 9/22/22 A 9/28/23 A 9/26/24 A 9/25/25 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.09x1.55x8.16x3.41% 116B
23.13x3.77x13.16x2.87% 222B
-114.74x18.24x105.52x-.--% 114B
15.17x2.77x10.47x5.42% 88.66B
20.92x5.47x13.43x2.72% 63.28B
14.99x2.19x9.28x5.2% 48.47B
22.03x1.81x11.13x1.37% 42.34B
21.31x1.62x10.27x0.87% 40.69B
18.17x2.3x11.01x4.81% 37.26B
84.77x8.19x30.61x-.--% 29.06B
Average 11.98x 4.79x 22.30x 2.67% 80.14B
Weighted average by Cap. 2.57x 5.31x 25.31x 2.76%

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