Company Valuation: Accenture plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 213,425 182,465 204,233 214,192 161,923 118,544 - -
Change - -14.51% 11.93% 4.88% -24.4% -26.79% - -
Enterprise Value (EV) 1 205,322 174,630 195,335 210,213 155,593 113,402 121,657 111,123
Change - -14.95% 11.86% 7.62% -25.98% -27.12% 2.94% -8.66%
P/E 36.7x 26.9x 30.1x 29.9x 21.4x 14x 13.6x 12.4x
PBR 10.9x 8.26x 7.95x 7.46x 5.27x 3.71x 3.49x 3.06x
PEG - 1.6x 53.73x 4.81x 3.45x 1.2x 1.53x 1.31x
Capitalization / Revenue 4.22x 2.96x 3.19x 3.3x 2.32x 1.57x 1.53x 1.46x
EV / Revenue 4.06x 2.84x 3.05x 3.24x 2.23x 1.53x 1.57x 1.37x
EV / EBITDA 21.6x 15.2x 16.1x 17.2x 11.7x 8.06x 8.09x 7.02x
EV / EBIT 26.9x 18.6x 19.8x 20.9x 14.4x 9.68x 9.84x 8.5x
EV / FCF 24.5x 19.8x 21.7x 24.4x 14.3x 9.76x 10.6x 9.05x
FCF Yield 4.09% 5.05% 4.61% 4.1% 6.99% 10.2% 9.44% 11%
Dividend per Share 2 3.52 3.88 4.48 5.16 5.92 6.52 7.024 7.522
Rate of return 1.05% 1.35% 1.38% 1.51% 2.28% 3.44% 3.53% 3.78%
EPS 2 9.16 10.71 10.77 11.44 12.15 13.56 14.66 16.05
Distribution rate 38.4% 36.2% 41.6% 45.1% 48.7% 48.1% 47.9% 46.9%
Net sales 1 50,533 61,594 64,112 64,896 69,673 74,183 77,358 81,369
EBITDA 1 9,513 11,455 12,154 12,202 13,283 14,069 15,047 15,826
EBIT 1 7,622 9,367 9,873 10,034 10,841 11,714 12,361 13,078
Net income 1 5,913 6,885 6,879 7,272 7,686 8,367 8,810 9,528
Net Debt 1 -8,103 -7,835 -8,897 -3,980 -6,330 -2,720 3,113 -7,421
Reference price 2 336.56 288.46 323.77 341.95 259.97 198.90 198.90 198.90
Nbr of stocks (in thousands) 634,137 632,548 630,795 626,384 622,853 596,000 - -
Announcement Date 9/23/21 9/22/22 9/28/23 9/26/24 9/25/25 10/1/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.77x1.61x8.44x3.25% 119B
21.86x3.6x12.56x3.04% 210B
22.46x4.73x11.6x0.74% 193B
-602.19x42.83x175.97x-.--% 124B
-134.17x18.64x102.49x-.--% 120B
13.47x2.43x9.22x6.1% 78.1B
19.46x5.19x12.74x2.88% 58.18B
-17.53x7.42x12.62x-.--% 49.43B
22.77x1.89x11.94x1.37% 44.75B
13.55x1.97x8.37x5.75% 43.61B
Average -62.55x 9.03x 36.59x 2.31% 104B
Weighted average by Cap. -74.40x 10.05x 41.39x 2.04%

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