FMP

FMP

Enter

ACN - Accenture plc

photo-url-https://images.financialmodelingprep.com/symbol/ACN.png

Accenture plc

ACN

NYSE

Accenture plc, a professional services company, provides strategy and consulting, interactive, and technology and operations services worldwide. The company offers application services, including agile transformation, DevOps, application modernization, enterprise architecture, software and quality engineering, data management, intelligent automation comprises robotic process automation, natural language processing, and virtual agents, and liquid application management services, as well as program, project, and service management services; strategy consulting services; critical data elements, data management and governance, data platform and architecture, product-based organization and skills, business adoption, and value realization services; engineering, and research and development digitization; smart connected product design and development; product platform engineering and modernization; product as-a-service enablement; products related to production and operations; autonomous robotics systems; the digital transformation of capital projects; and digital industrial workforce solutions. It also provides data-enabled operating models; technology consulting and artificial intelligence services; services related to talent and organization/human potential; digital commerce; infrastructure services, such as hybrid cloud, network, digital workplace and collaboration, service and experience management, infrastructure as code, and managed edge and IoT devices; cyber defense, applied cybersecurity, managed security, OT security, security strategy and risk, and industry security products; services related to technology innovation; and intelligent automation services. In addition, the company offers cloud, ecosystem, marketing, supply chain management, zero-based budgeting, customer experience, finance consulting, mergers and acquisitions, and sustainability services. Accenture plc was founded in 1951 and is based in Dublin, Ireland.

305.33 USD

4.8 (1.57%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

44.33B

50.53B

61.59B

64.11B

64.9B

71.58B

78.95B

87.09B

96.06B

105.95B

Revenue %

-

14

21.89

4.09

1.22

10.3

10.3

10.3

10.3

Ebitda

7.99B

7.62B

10.55B

10.59B

11.19B

12.02B

13.26B

14.63B

16.14B

17.8B

Ebitda %

18.02

15.08

17.14

16.51

17.24

16.8

16.8

16.8

16.8

Ebit

6.21B

5.73B

9.24B

9.19B

9.76B

9.98B

11.01B

12.14B

13.4B

14.78B

Ebit %

14.02

11.34

15.01

14.33

15.04

13.95

13.95

13.95

13.95

Depreciation

1.77B

1.89B

1.31B

1.4B

1.43B

2.04B

2.25B

2.48B

2.74B

3.02B

Depreciation %

4

3.74

2.13

2.18

2.2

2.85

2.85

2.85

2.85

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

8.51B

8.17B

7.89B

9.05B

5.01B

10.02B

11.06B

12.2B

13.45B

14.84B

Total Cash %

19.2

16.17

12.82

14.12

7.72

14

14

14

14

Receivables

7.85B

9.73B

11.78B

12.23B

13.66B

13.77B

15.19B

16.76B

18.48B

20.39B

Receivables %

17.7

19.25

19.12

19.07

21.06

19.24

19.24

19.24

19.24

Inventories

-

-

-

-

-

-

-

-

-

-

Inventories %

-

-

-

-

-

-

-

-

-

Payable

1.35B

2.27B

2.56B

2.49B

2.74B

2.84B

3.13B

3.45B

3.81B

4.2B

Payable %

3.05

4.5

4.16

3.89

4.23

3.96

3.96

3.96

3.96

Cap Ex

-599.13M

-580.13M

-718M

-528.17M

-516.51M

-756.62M

-834.55M

-920.51M

-1.02B

-1.12B

Cap Ex %

-1.35

-1.15

-1.17

-0.82

-0.8

-1.06

-1.06

-1.06

-1.06

Weighted Average Cost Of Capital

Price

305.33

Beta

Diluted Shares Outstanding

635.94M

Costof Debt

3.92

Tax Rate

After Tax Cost Of Debt

2.94

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

4.12B

Total Equity

194.17B

Total Capital

198.29B

Debt Weighting

2.08

Equity Weighting

97.92

Wacc

9.98

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

44.33B

50.53B

61.59B

64.11B

64.9B

71.58B

78.95B

87.09B

96.06B

105.95B

Ebitda

7.99B

7.62B

10.55B

10.59B

11.19B

12.02B

13.26B

14.63B

16.14B

17.8B

Ebit

6.21B

5.73B

9.24B

9.19B

9.76B

9.98B

11.01B

12.14B

13.4B

14.78B

Tax Rate

25.1

25.1

25.1

25.1

25.1

25.1

25.1

25.1

25.1

25.1

Ebiat

4.68B

4.36B

6.91B

6.91B

7.31B

7.51B

8.29B

9.14B

10.08B

11.12B

Depreciation

1.77B

1.89B

1.31B

1.4B

1.43B

2.04B

2.25B

2.48B

2.74B

3.02B

Receivables

7.85B

9.73B

11.78B

12.23B

13.66B

13.77B

15.19B

16.76B

18.48B

20.39B

Inventories

-

-

-

-

-

-

-

-

-

-

Payable

1.35B

2.27B

2.56B

2.49B

2.74B

2.84B

3.13B

3.45B

3.81B

4.2B

Cap Ex

-599.13M

-580.13M

-718M

-528.17M

-516.51M

-756.62M

-834.55M

-920.51M

-1.02B

-1.12B

Ufcf

-638.46M

4.72B

5.74B

7.26B

7.04B

8.78B

8.58B

9.46B

10.44B

11.51B

Wacc

9.98

9.98

9.98

9.98

9.98

Pv Ufcf

7.99B

7.09B

7.11B

7.13B

7.15B

Sum Pv Ufcf

36.48B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.98

Free Cash Flow T1

11.86B

Terminal Value

169.94B

Present Terminal Value

105.63B

Intrinsic Value

Enterprise Value

142.11B

Net Debt

-883.92M

Equity Value

142.99B

Diluted Shares Outstanding

635.94M

Equity Value Per Share

224.86

Projected DCF

224.86 -0.358%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep