ACN · Accenture plc
$201.332026-05-17Sector: Technology; Industry: Information Technology Services; Sub-Industry: IT Consulting & Other Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$326
+61.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($267 · $378) Analysts Range ($265 · $330) 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 |
|---|
| 2022.Q2 | $50.5B | — | 15.1% | 23.4% | $5.8B | −$6.5B | −$692MM | 7.2% | — | 36.8% | $15.9B | $9.49 | — |
| 2023.Q2 | $61.6B | 21.9% | 15.2% | 24.0% | $7.1B | −$2.6B | $4.5B | 9.2% | — | 41.7% | $18.3B | $11.05 | — |
| 2024.Q2 | $64.1B | 4.1% | 13.7% | 22.9% | $6.8B | −$4.3B | $2.5B | 9.1% | — | 33.0% | $22.9B | $11.04 | — |
| 2025.Q2 | $64.9B | 1.2% | 14.8% | 23.4% | $7.4B | −$5.4B | $1.9B | 10.3% | — | 29.7% | $26.6B | $11.67 | — |
| 2026.Q2 | $72.1B | 11.1% | 14.8% | 25.4% | $8.0B | −$1.4B | $6.6B | 9.9% | — | 29.3% | $27.7B | $12.34 | 11.7 |
| italics below = DCF projection · 10yr Rev CAGR: 7.6% |
| 2027.Q2 | $76.2B | +5.7% | 14.7% | 24.9% | $8.4B | −$3.5B | $4.9B | 9.5% | $4.5B | 28.6% | $31.2B | $13.54 | 14.9 |
| 2028.Q2 | $80.7B | +5.8% | 14.7% | 24.3% | $9.0B | −$2.7B | $6.3B | 9.4% | $5.2B | 27.6% | $34.0B | $14.44 | 13.9 |
| 2029.Q2 | $86.1B | +6.7% | 14.7% | 23.8% | $9.7B | −$2.6B | $7.1B | 9.3% | $5.4B | 27.4% | $36.5B | $15.52 | 13.0 |
| 2030.Q2 | $94.6B | +9.8% | 14.7% | 23.3% | $10.7B | −$4.9B | $5.8B | 9.2% | $4.0B | 27.4% | $41.4B | $17.17 | 11.7 |
| 2031.Q2 | $106.0B | +12.1% | 14.7% | 22.7% | $12.1B | −$6.2B | $5.9B | 9.2% | $3.8B | 27.1% | $47.6B | $19.37 | 10.4 |
|
| Term. Yr+ | $156.6B | 4.1% | 15.3% | 20.0% | $19.2B | −$3.3B | $15.8B | 8.6% | $147.2B | 23.6% | — | — | — |
Active scenario IV: $326 (+61.7% vs market)