IT
Gartner Inc
Price:  
461.05 
USD
Volume:  
230,778.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Gartner Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of Gartner Inc (IT) is 407.71 USD. This Gartner valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 461.05 USD, the upside of Gartner Inc is %.

The range of the Intrinsic Value is 283.71 - 743.52 USD

461.05 USD
Stock Price
407.71 USD
Intrinsic Value
Intrinsic Value Details

Gartner Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 283.71 - 743.52 407.71 -11.6%
DCF (Growth 10y) 364.11 - 901.81 510.06 10.6%
DCF (EBITDA 5y) 266.65 - 385.90 311.76 -32.4%
DCF (EBITDA 10y) 342.85 - 500.46 403.56 -12.5%
Fair Value 283.01 - 283.01 283.01 -38.62%
P/E 247.92 - 403.01 295.58 -35.9%
EV/EBITDA 174.39 - 317.46 237.75 -48.4%
EPV 148.02 - 188.89 168.45 -63.5%
DDM - Stable 124.01 - 414.32 269.17 -41.6%
DDM - Multi 217.08 - 567.53 314.51 -31.8%

Gartner Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,938.85
Beta 1.63
Outstanding shares (mil) 77.95
Enterprise Value (mil) 37,078.15
Market risk premium 4.60%
Cost of Equity 8.42%
Cost of Debt 4.80%
WACC 8.13%