Stock Analysis on Net

Accenture PLC (NYSE:ACN)

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Accenture PLC, FCFF calculation

US$ in thousands

Microsoft Excel
12 months ended: Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Net income attributable to Accenture plc 7,264,787 6,871,557 6,877,169 5,906,809 5,107,839 4,779,112
Net income attributable to noncontrolling interests 154,410 131,973 111,791 83,736 77,474 67,129
Net noncash charges 3,870,720 3,706,101 3,358,736 2,952,274 2,898,014 1,802,131
Change in assets and liabilities, net of acquisitions (2,158,890) (1,185,363) (806,567) 32,329 131,825 (21,419)
Net cash provided by operating activities 9,131,027 9,524,268 9,541,129 8,975,148 8,215,152 6,626,953
Interest paid, net of tax1 28,444 35,623 34,937 27,894 21,797 17,534
Purchases of property and equipment (516,509) (528,172) (717,998) (580,132) (599,132) (599,009)
Free cash flow to the firm (FCFF) 8,642,962 9,031,719 8,858,068 8,422,910 7,637,817 6,045,478

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Accenture PLC suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Accenture PLC FCFF increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Interest Paid, Net of Tax

Accenture PLC, interest paid, net of tax calculation

US$ in thousands

Microsoft Excel
12 months ended: Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Effective Income Tax Rate (EITR)
EITR1 23.50% 23.40% 24.00% 22.80% 23.50% 22.50%
Interest Paid, Net of Tax
Interest paid, before tax 37,182 46,505 45,970 36,132 28,493 22,624
Less: Interest paid, tax2 8,738 10,882 11,033 8,238 6,696 5,090
Interest paid, net of tax 28,444 35,623 34,937 27,894 21,797 17,534

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

1 See details »

2 2024 Calculation
Interest paid, tax = Interest paid × EITR
= 37,182 × 23.50% = 8,738


Enterprise Value to FCFF Ratio, Current

Accenture PLC, current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 218,171,188
Free cash flow to the firm (FCFF) 8,642,962
Valuation Ratio
EV/FCFF 25.24
Benchmarks
EV/FCFF, Competitors1
Adobe Inc. 30.70
Autodesk Inc. 50.23
Cadence Design Systems Inc. 64.07
CrowdStrike Holdings Inc. 88.72
International Business Machines Corp. 17.11
Intuit Inc. 38.02
Microsoft Corp. 48.72
Oracle Corp. 39.84
Palo Alto Networks Inc. 40.17
Salesforce Inc. 31.45
ServiceNow Inc. 76.10
Synopsys Inc. 53.13
EV/FCFF, Sector
Software & Services 45.07
EV/FCFF, Industry
Information Technology 52.79

Based on: 10-K (reporting date: 2024-08-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Accenture PLC, historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2024 Aug 31, 2023 Aug 31, 2022 Aug 31, 2021 Aug 31, 2020 Aug 31, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 222,622,344 182,983,124 150,491,593 208,543,405 136,712,951 111,783,442
Free cash flow to the firm (FCFF)2 8,642,962 9,031,719 8,858,068 8,422,910 7,637,817 6,045,478
Valuation Ratio
EV/FCFF3 25.76 20.26 16.99 24.76 17.90 18.49
Benchmarks
EV/FCFF, Competitors4
Adobe Inc. 37.75 20.82 33.61 40.43 40.48
Autodesk Inc. 36.00 20.48 27.63 41.13 23.38 98.38
Cadence Design Systems Inc. 63.83 44.54 35.05 44.13 29.35
CrowdStrike Holdings Inc. 81.46 38.65 96.35 141.44 807.14
International Business Machines Corp. 15.27 16.47 13.10 9.35 12.86
Intuit Inc. 36.79 31.28 32.85 48.64 37.90 33.30
Microsoft Corp. 49.30 41.75 32.31 38.37 33.99 26.37
Oracle Corp. 31.24 35.83 31.60 16.36 14.99 14.03
Palo Alto Networks Inc. 34.69 28.15 29.29 32.74 26.50 20.44
Salesforce Inc. 29.95 28.41 35.97 44.91 39.63 41.21
ServiceNow Inc. 56.49 40.86 60.13 83.74 67.96
Synopsys Inc. 55.87 30.82 38.59 42.88 33.32
EV/FCFF, Sector
Software & Services 35.33 29.55 32.31 27.29 23.61
EV/FCFF, Industry
Information Technology 34.32 27.25 28.19 24.28 19.87

Based on: 10-K (reporting date: 2024-08-31), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-08-31), 10-K (reporting date: 2021-08-31), 10-K (reporting date: 2020-08-31), 10-K (reporting date: 2019-08-31).

1 See details »

2 See details »

3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= 222,622,344 ÷ 8,642,962 = 25.76

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. Accenture PLC EV/FCFF ratio increased from 2022 to 2023 and from 2023 to 2024.