As of 2025-07-03, the Intrinsic Value of Gartner Inc (IT) is 466.45 USD. This Gartner valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 395.44 USD, the upside of Gartner Inc is 18%.
The range of the Intrinsic Value is 333.18 - 807.58 USD.
Based on its market price of 395.44 USD and our intrinsic valuation, Gartner Inc (IT) is undervalued by 18%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 333.18 - 807.58 | 466.45 | 18.0% | |
DCF (Growth Exit 10Y) | 411.16 - 941.34 | 561.16 | 41.9% | |
DCF (EBITDA Exit 5Y) | 331.92 - 389.84 | 350.67 | -11.3% | |
DCF (EBITDA Exit 10Y) | 402.85 - 495.12 | 437.38 | 10.6% | |
Peter Lynch Fair Value | 407.34 - 407.34 | 407.34 | 3.01% | |
P/E Multiples | 287.83 - 398.54 | 344.28 | -12.9% | |
EV/EBITDA Multiples | 244.73 - 296.69 | 266.25 | -32.7% | |
Earnings Power Value | 173.47 - 221.63 | 197.55 | -50.0% | |
Dividend Discount Model - Stable | 168.32 - 533.57 | 350.94 | -11.3% | |
Dividend Discount Model - Multi Stages | 249.67 - 618.54 | 356.15 | -9.9% |
Market Cap (mil) | 30,437 |
Beta | 0.84 |
Outstanding shares (mil) | 77 |
Enterprise Value (mil) | 30,807 |
Market risk premium | 5.1% |
Cost of Equity | 8.25% |
Cost of Debt | 4.6% |
WACC | 7.9% |