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 13,631 12,701 12,687
Change - -2.99% 28.16% 4.39% -48.69% -29.89% -6.82% -0.11%
P/E 36.3x 33.7x 40.7x 30.3x 26.1x 13.6x 12.2x 10.5x
PBR 76.6x 118x 51.9x 55.1x 55.9x -61.5x 24.6x 11.7x
PEG - 4.14x 3.6x 0.7x -0.7x 0.3x 1.1x 0.6x
Capitalization / Revenue 5.81x 4.83x 5.96x 5.93x 2.8x 1.83x 1.75x 1.67x
EV / Revenue 6.17x 5.15x 6.15x 6.02x 2.99x 2.12x 1.9x 1.81x
EV / EBITDA 22.7x 19.3x 24.5x 24.4x 12.1x 8.49x 7.56x 7.11x
EV / EBIT 31.9x 25.8x 29.3x 32.8x 19x 10.3x 9.16x 8.48x
EV / FCF 23.3x 28.5x 34.5x 27.4x 16.5x 11.3x 10.5x 9.89x
FCF Yield 4.29% 3.51% 2.9% 3.65% 6.04% 8.86% 9.52% 10.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.21 9.96 11.08 16 9.65 13.67 15.23 17.73
Distribution rate - - - - - - - -
Net sales 1 4,734 5,500 5,900 6,300 6,500 6,423 6,686 7,014
EBITDA 1 1,288 1,471 1,483 1,556 1,611 1,606 1,680 1,784
EBIT 1 916 1,100 1,237 1,156 1,026 1,323 1,387 1,496
Net income 1 794 808 882 1,254 729 897.2 943 1,030
Net Debt 1 1,706 1,763 1,139 526.8 1,259 1,899 968.6 954.9
Reference price 2 334.32 336.14 451.11 484.47 252.28 185.79 185.79 185.79
Nbr of stocks (in thousands) 82,239 79,024 77,949 77,134 72,077 63,149 - -
Announcement Date 2/8/22 2/7/23 2/6/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.33x3.76x13.14x2.87% 222B
-111.05x17.66x101.96x-.--% 110B
12.61x1.39x7.32x3.81% 104B
15.94x2.92x11.02x5.16% 93.57B
21.19x5.51x13.53x2.7% 63.41B
15.29x2.23x9.48x5.11% 49.7B
18.66x2.4x11.5x4.66% 38.97B
20.51x1.51x9.56x0.93% 38.71B
19.39x1.58x9.66x1.51% 37.83B
Average 3.99x 4.33x 20.80x 2.97% 84.2B
Weighted average by Cap. 0.19x 5.10x 24.30x 2.93%

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