As of 2024-12-14, the Intrinsic Value of Gartner Inc (IT) is
460.09 USD. This Gartner valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 508.46 USD, the upside of Gartner Inc is
-9.50%.
The range of the Intrinsic Value is 309.09 - 935.33 USD
460.09 USD
Intrinsic Value
Gartner Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
309.09 - 935.33 |
460.09 |
-9.5% |
| DCF (Growth 10y) |
409.86 - 1,173.49 |
595.07 |
17.0% |
| DCF (EBITDA 5y) |
308.21 - 351.45 |
327.87 |
-35.5% |
| DCF (EBITDA 10y) |
396.41 - 480.01 |
434.56 |
-14.5% |
| Fair Value |
344.80 - 344.80 |
344.80 |
-32.19% |
| P/E |
292.45 - 433.34 |
346.10 |
-31.9% |
| EV/EBITDA |
225.45 - 266.69 |
243.57 |
-52.1% |
| EPV |
158.79 - 207.72 |
183.25 |
-64.0% |
| DDM - Stable |
156.69 - 604.99 |
380.84 |
-25.1% |
| DDM - Multi |
248.07 - 742.32 |
371.59 |
-26.9% |
Gartner Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,217.52 |
| Beta |
1.00 |
| Outstanding shares (mil) |
77.13 |
| Enterprise Value (mil) |
39,908.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.11% |
| Cost of Debt |
4.75% |
| WACC |
7.86% |