載入錯誤

看來載入頁面時發生了錯誤.

我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。

ABLG.F -39.6%BHTL.F 15.8%APPE.F 9.9%

獲取50%折扣優惠

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

👑 📉美股7巨頭風光不再？為何美國科技股漲勢啞火。問問WarrenAI

Accenture plc

DB:CSA

愛爾蘭 / 資訊科技 / 資訊科技服務

DDM 多階段

股價

205.55 EUR

公允價值

309.94 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	9.8% - 8.8%	9.3%
Fair Value	€259.29 - €385.93	€309.94
Upside	26.8% - 88.7%	51.6%

5.07

Current Dividend per Share

2.5%

Current Dividend Yield

13.2%

3yr Avg Div Growth

14.2%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

205.55 EUR

公允價值

309.94 EUR

看漲

51.6%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(USD in millions)	Aug-24	Aug-25	Aug-26	Aug-27	Aug-28		Aug-29	Terminal

Net Income to Common	7,265	8,141	8,682	9,364	10,286		11,005	11,005
% Growth	5.7%	12.1%	6.6%	7.9%	9.8%		7.0%

Payout Ratio	44.6%	54.0%	63.0%	72.0%	81.0%		90.0%	92.5%

Projected Dividends	3,238	4,396	5,470	6,742	8,332		9,905	10,180
% Growth		35.8%	24.4%	23.3%	23.6%		18.9%

支援算式

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

	Fiscal Year Ending						YTD	YTD
(USD in millions)	Aug-20	Aug-21	Aug-22	Aug-23	Aug-24		May-24	May-25

Cash Dividends Paid	2,035	2,234	2,455	2,824	3,238		2,431	2,776
% Growth		10%	10%	15%	15%			14%

Net Income to Common	5,108	5,907	6,877	6,872	7,265		5,580	6,264
% Growth		16%	16%	0%	6%			12%

Payout Ratio	40%	38%	36%	41%	45%		44%	44%
Retention Ratio	60%	62%	64%	59%	55%		56%	56%

Adjusted EBITDA	7,986	9,216	10,405	11,201	11,066		8,345	9,047
% Growth		15%	13%	8%	-1%			8%

Total Debt	3,486	3,507	3,326	3,149	4,121		4,602	8,165
Shareholder's Equity	17,001	19,529	22,106	25,693	28,289		27,744	30,555

Debt / EBITDA	0.4	0.4	0.3	0.3	0.4			0.7
Debt / Equity	21%	18%	15%	12%	15%		17%	27%


3-Yr Avg. Dividend Growth	13.2%
5-Yr Median Payout Ratio	39.8%

版權所有。使用條款

繁體中文

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी