ACN · Accenture plc
$128.982026-07-21Sector: Technology; Industry: Information Technology Services; Sub-Industry: IT Consulting & Other Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$379
+194.1% vs market
Base · active
$329
+154.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($236 · $379) Analysts Range ($130 · $282) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q3 | $64.1B | — | 13.7% | 23.8% | $6.7B | −$7.4B | −$711MM | 8.6% | — | 27.3% | $24.6B | $11.16 | — |
| 2025.Q2 | $64.9B | 1.2% | 14.8% | 23.4% | $7.4B | −$5.4B | $1.9B | 10.3% | — | 28.7% | $26.6B | $11.80 | — |
| 2025.Q3 | $64.9B | 0.0% | 14.8% | 23.0% | $7.4B | −$3.2B | $4.2B | 9.0% | — | 27.7% | $26.8B | $11.80 | — |
| 2026.Q2 | $69.7B | 7.4% | 14.7% | 25.4% | $7.6B | −$1.4B | $6.2B | 9.9% | — | 28.0% | $27.7B | $12.47 | — |
| 2026.Q3 | $73.1B | 4.9% | 14.9% | 25.5% | $8.1B | −$1.9B | $6.2B | 8.8% | — | 29.3% | $27.6B | $12.71 | 7.3 |
| italics below = DCF projection · 10yr Rev CAGR: 6.7% |
| 2027.Q3 | $76.0B | +4.0% | 14.7% | 24.9% | $8.4B | −$1.5B | $6.9B | 8.8% | $6.3B | 29.6% | $29.1B | $13.65 | 9.4 |
| 2028.Q3 | $79.8B | +5.0% | 14.7% | 24.4% | $8.9B | −$1.8B | $7.1B | 8.8% | $6.0B | 29.6% | $30.9B | $14.44 | 8.9 |
| 2029.Q3 | $87.9B | +10.2% | 14.7% | 23.8% | $9.9B | −$3.4B | $6.5B | 8.8% | $5.0B | 30.3% | $34.3B | $16.02 | 8.1 |
| 2030.Q3 | $96.0B | +9.2% | 14.7% | 23.3% | $10.8B | −$4.0B | $6.9B | 8.8% | $4.9B | 29.9% | $38.3B | $17.62 | 7.3 |
| 2031.Q3 | $104.4B | +8.8% | 14.7% | 22.7% | $11.9B | −$4.1B | $7.8B | 8.7% | $5.1B | 29.5% | $42.4B | $19.30 | 6.7 |
|
| Term. Yr+ | $145.2B | 4.1% | 15.3% | 20.0% | $17.8B | −$3.1B | $14.7B | 8.6% | $141.3B | 23.6% | — | — | — |
Active scenario IV: $329 (+154.7% vs market)