Company Valuation: Gartner, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 27,494 26,563 35,163 37,369 18,184 11,732 - -
Change - -3.39% 32.38% 6.27% -51.34% -35.48% - -
Enterprise Value (EV) 1 29,200 28,327 36,303 37,896 19,443 13,166 12,805 12,537
Change - -2.99% 28.16% 4.39% -48.69% -32.28% -2.74% -2.09%
P/E 36.3x 33.7x 40.7x 30.3x 26.1x 13.6x 12.2x 10.7x
PBR 76.6x 118x 51.9x 55.1x 55.9x 75.7x 11.6x 12.9x
PEG - 4.14x 3.6x 0.7x -0.7x 0.3x 1x 0.8x
Capitalization / Revenue 5.81x 4.83x 5.96x 5.93x 2.8x 1.83x 1.76x 1.67x
EV / Revenue 6.17x 5.15x 6.15x 6.02x 2.99x 2.05x 1.92x 1.79x
EV / EBITDA 22.7x 19.3x 24.5x 24.4x 12.1x 8.17x 7.62x 7.04x
EV / EBIT 31.9x 25.8x 29.3x 32.8x 19x 10x 9.33x 8.64x
EV / FCF 23.3x 28.5x 34.5x 27.4x 16.5x 11x 10.4x 9.77x
FCF Yield 4.29% 3.51% 2.9% 3.65% 6.04% 9.13% 9.6% 10.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.21 9.96 11.08 16 9.65 13.67 15.27 17.36
Distribution rate - - - - - - - -
Net sales 1 4,734 5,500 5,900 6,300 6,500 6,419 6,680 7,007
EBITDA 1 1,288 1,471 1,483 1,556 1,611 1,611 1,681 1,780
EBIT 1 916 1,100 1,237 1,156 1,026 1,314 1,372 1,451
Net income 1 794 808 882 1,254 729 904.8 946.3 1,022
Net Debt 1 1,706 1,763 1,139 526.8 1,259 1,434 1,073 805.2
Reference price 2 334.32 336.14 451.11 484.47 252.28 185.78 185.78 185.78
Nbr of stocks (in thousands) 82,239 79,024 77,949 77,134 72,077 63,149 - -
Announcement Date 08/02/22 07/02/23 06/02/24 04/02/25 03/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.54x3.69x12.88x2.95% 216B
-130.35x18.18x100.79x-.--% 117B
13.46x1.48x7.8x3.56% 111B
13.63x2.48x9.35x6.03% 79.37B
19.51x5.17x12.71x2.91% 58.38B
13.79x1.99x8.45x5.65% 44.37B
22.36x1.83x11.42x1.31% 43.97B
21.06x1.6x10.17x0.89% 40.66B
17.22x2.17x10.3x5.08% 35.23B
Average 1.47x 4.29x 20.43x 3.15% 82.93B
Weighted average by Cap. -4.86x 5.23x 24.92x 2.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!