Back to ACN Overview
NYQ · Valuation Lab
ACN
Accenture plc
Last$170.73
Market cap104.5B
EV/EBITDA7.8x
Intrinsic value
$351.52
MoS +51.4% · Undervalued
Assuming 16.5% FCF margin and 5.6% Y1–5 growth.
Upside to price
EV (DCF)213.3B
Terminal share54%
Expected IV$368.41
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 54% of EV
PV of stage FCFs97.4B
PV of terminal value115.9B
Enterprise value213.3B
Net cash / (debt)1.8B
Equity value215.1B
Intrinsic value / share$351.52
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 77.2B | 12.7B | 11.7B | 91.6% |
| Y2 | 81.5B | 13.5B | 11.3B | 83.9% |
| Y3 | 86.1B | 14.2B | 10.9B | 76.8% |
| Y4 | 90.9B | 15B | 10.6B | 70.4% |
| Y5 | 96B | 15.8B | 10.2B | 64.5% |
| Y6 | 98.7B | 16.3B | 9.6B | 59.0% |
| Y7 | 101.4B | 16.7B | 9.1B | 54.1% |
| Y8 | 104.3B | 17.2B | 8.5B | 49.5% |
| Y9 | 107.2B | 17.7B | 8B | 45.4% |
| Y10 | 110.2B | 18.2B | 7.6B | 41.5% |
| Terminal | — | — | 115.9B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.