Discounted Cash Flow
Accenture Plc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $34.8b | $4.1b | $4.1b | 11.8% | $6.58 |
| 2017 | $36.8b (5.7%) | $3.4b (-16.2%) | $4.5b (9.3%) | 9.4% (-20.7%) | $5.56 (-15.5%) |
| 2018 | $41.6b (13.2%) | $4.1b (17.8%) | $5.4b (21.3%) | 9.8% (4.1%) | $6.46 (16.2%) |
| 2019 | $43.2b (3.9%) | $4.8b (17.7%) | $6.0b (11.5%) | 11.1% (13.3%) | $7.49 (15.9%) |
| 2020 | $44.3b (2.6%) | $5.1b (6.9%) | $7.6b (26.3%) | 11.5% (4.2%) | $8.03 (7.2%) |
| 2021 | $50.5b (14.0%) | $5.9b (15.6%) | $8.4b (10.2%) | 11.7% (1.4%) | $9.31 (15.9%) |
| 2022 | $61.6b (21.9%) | $6.9b (16.4%) | $8.8b (5.1%) | 11.2% (-4.5%) | $10.87 (16.8%) |
| 2023 | $64.1b (4.1%) | $6.9b (-0.1%) | $9.0b (2.0%) | 10.7% (-4.0%) | $10.90 (0.3%) |
| 2024 | $64.9b (1.2%) | $7.3b (5.7%) | $8.6b (-4.2%) | 11.2% (4.4%) | $11.57 (6.1%) |
| 2025 | $69.7b (7.4%) | $7.7b (5.7%) | $10.9b (26.2%) | 11.0% (-1.6%) | $12.29 (6.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.