Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 108,387 - -
Change - -14.51% 11.93% 4.88% -24.4% -33.06% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 108,027 99,955 95,364
Change - -14.95% 11.86% 7.62% -25.98% -30.57% -7.47% -4.59%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 13.2x 12.1x 11.1x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.37x 3.03x 2.7x
PEG - 1.6x 53.73x 4.81x 3.45x 1.2x 1.32x 1.34x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.47x 1.42x 1.35x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.47x 1.31x 1.19x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 7.72x 6.74x 6.09x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.38x 8.21x 7.4x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 9.61x 8.58x 7.84x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 10.4% 11.7% 12.8%
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% 3.65% 4.02% 4.37%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.46 14.7 15.92
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48% 48.4% 48.7%
Net sales 1 50,533 61,594 64,112 64,896 69,673 73,567 76,552 80,289
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,000 14,822 15,663
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,518 12,175 12,895
Net income 1 5,913 6,885 6,879 7,272 7,686 8,345 8,958 9,589
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -360.5 -8,432 -13,023
Reference price 2 336.56 288.46 323.77 341.95 259.97 177.12 177.12 177.12
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.6x3.56x12.43x3.08% 207B
21.58x4.56x11.19x0.77% 185B
-607.69x43.23x177.59x-.--% 125B
-129.95x18.06x99.96x-.--% 116B
13.16x1.47x7.72x3.65% 108B
13.16x2.39x9.01x6.24% 76.63B
19.26x5.15x12.66x2.91% 57.36B
-16.8x7.28x12.38x-.--% 47.39B
22.08x1.83x11.56x1.41% 43.4B
Average -71.51x 9.72x 39.39x 2.01% 107.52B
Weighted average by Cap. -81.81x 10.51x 43.30x 1.95%

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