|
Accenture plc (ACN) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Accenture plc (ACN) Bundle
Gewinnen Sie Einblicke in Ihre Accenture PLC (ACN) -Wundierungsanalyse unter Verwendung unseres hochmodernen DCF-Taschenrechners! Mit dieser Excel -Vorlage können Sie mit realen ACN -Daten ausgestattet werden, und können Sie Vorhersagen und Annahmen anpassen und genaue Berechnungen des inneren Werts von Accenture PLC ermöglichen.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44,327.0 | 50,533.4 | 61,594.3 | 64,111.7 | 64,896.5 | 71,580.9 | 78,953.9 | 87,086.3 | 96,056.3 | 105,950.3 |
| Revenue Growth, % | 0 | 14 | 21.89 | 4.09 | 1.22 | 10.3 | 10.3 | 10.3 | 10.3 | 10.3 |
| EBITDA | 7,986.1 | 7,621.5 | 10,554.2 | 10,587.6 | 11,188.3 | 12,023.9 | 13,262.4 | 14,628.4 | 16,135.2 | 17,797.1 |
| EBITDA, % | 18.02 | 15.08 | 17.14 | 16.51 | 17.24 | 16.8 | 16.8 | 16.8 | 16.8 | 16.8 |
| Depreciation | 1,773.1 | 1,891.2 | 1,310.7 | 1,400.8 | 1,430.0 | 2,041.4 | 2,251.6 | 2,483.5 | 2,739.4 | 3,021.5 |
| Depreciation, % | 4 | 3.74 | 2.13 | 2.18 | 2.2 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 |
| EBIT | 6,213.0 | 5,730.3 | 9,243.5 | 9,186.9 | 9,758.3 | 9,982.5 | 11,010.8 | 12,144.9 | 13,395.8 | 14,775.6 |
| EBIT, % | 14.02 | 11.34 | 15.01 | 14.33 | 15.04 | 13.95 | 13.95 | 13.95 | 13.95 | 13.95 |
| Total Cash | 8,509.6 | 8,172.5 | 7,893.8 | 9,049.6 | 5,009.9 | 10,024.3 | 11,056.8 | 12,195.7 | 13,451.9 | 14,837.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7,846.9 | 9,728.2 | 11,776.8 | 12,227.2 | 13,664.8 | 13,772.4 | 15,190.9 | 16,755.6 | 18,481.5 | 20,385.1 |
| Account Receivables, % | 17.7 | 19.25 | 19.12 | 19.07 | 21.06 | 19.24 | 19.24 | 19.24 | 19.24 | 19.24 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 1,349.9 | 2,274.1 | 2,559.5 | 2,491.2 | 2,743.8 | 2,836.7 | 3,128.8 | 3,451.1 | 3,806.6 | 4,198.7 |
| Accounts Payable, % | 3.05 | 4.5 | 4.16 | 3.89 | 4.23 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 |
| Capital Expenditure | -599.1 | -580.1 | -718.0 | -528.2 | -516.5 | -756.6 | -834.6 | -920.5 | -1,015.3 | -1,119.9 |
| Capital Expenditure, % | -1.35 | -1.15 | -1.17 | -0.82383 | -0.7959 | -1.06 | -1.06 | -1.06 | -1.06 | -1.06 |
| Tax Rate, % | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 |
| EBITAT | 4,684.6 | 4,361.2 | 6,912.6 | 6,907.3 | 7,309.0 | 7,514.4 | 8,288.4 | 9,142.1 | 10,083.8 | 11,122.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -638.5 | 4,715.2 | 5,742.2 | 7,261.1 | 7,037.5 | 8,784.5 | 8,579.1 | 9,462.7 | 10,437.4 | 11,512.5 |
| WACC, % | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 | 10.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 36,271.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 11,858 | |||||||||
| Terminal Value | 164,792 | |||||||||
| Present Terminal Value | 101,418 | |||||||||
| Enterprise Value | 137,690 | |||||||||
| Net Debt | -884 | |||||||||
| Equity Value | 138,574 | |||||||||
| Diluted Shares Outstanding, MM | 636 | |||||||||
| Equity Value Per Share | 217.90 |
What You Will Get
- Real ACN Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Accenture’s future performance.
- User-Friendly Design: Designed for professionals but easy for newcomers to navigate.
Key Features
- Comprehensive Accenture Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Accenture plc (ACN) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Accenture plc (ACN)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Accenture plc (ACN)?
- Reliable Data: Access to accurate financials for Accenture ensures trustworthy valuation outcomes.
- Flexible Options: Tailor essential variables such as growth rates, WACC, and tax rates to fit your forecasts.
- Efficiency Boost: Ready-made calculations save you the hassle of starting from the ground up.
- Professional-Quality Tool: Crafted for investors, analysts, and consultants in the field.
- Easy to Use: User-friendly design and clear instructions make it accessible for everyone.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Accenture plc (ACN) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Accenture plc (ACN).
- Consultants: Deliver professional valuation insights regarding Accenture plc (ACN) to clients quickly and accurately.
- Business Owners: Understand how large firms like Accenture plc (ACN) are valued to inform your own business strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Accenture plc (ACN).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Accenture plc’s (ACN) historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.