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 12,510 - -
Change - -3.39% 32.38% 6.27% -51.34% -31.2% - -
Enterprise Value (EV) 1 29,200 28,327 36,303 37,896 19,443 14,053 13,704 13,460
Change - -2.99% 28.16% 4.39% -48.69% -27.72% -2.48% -1.78%
P/E 36.3x 33.7x 40.7x 30.3x 26.1x 14.5x 12.9x 11.2x
PBR 76.6x 118x 51.9x 55.1x 55.9x 80.7x 12.4x 13.8x
PEG - 4.14x 3.6x 0.7x -0.7x 0.3x 1x 0.7x
Capitalization / Revenue 5.81x 4.83x 5.96x 5.93x 2.8x 1.95x 1.87x 1.78x
EV / Revenue 6.17x 5.15x 6.15x 6.02x 2.99x 2.19x 2.05x 1.92x
EV / EBITDA 22.7x 19.3x 24.5x 24.4x 12.1x 8.72x 8.15x 7.56x
EV / EBIT 31.9x 25.8x 29.3x 32.8x 19x 10.7x 9.99x 9.28x
EV / FCF 23.3x 28.5x 34.5x 27.4x 16.5x 11.7x 11.1x 10.5x
FCF Yield 4.29% 3.51% 2.9% 3.65% 6.04% 8.58% 8.97% 9.53%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.21 9.96 11.08 16 9.65 13.69 15.42 17.72
Distribution rate - - - - - - - -
Net sales 1 4,734 5,500 5,900 6,300 6,500 6,421 6,683 7,010
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 1,542 1,194 949.7
Reference price 2 334.32 336.14 451.11 484.47 252.28 198.11 198.11 198.11
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.49x2.19x8.74x-.--% 12.53B
23.13x3.77x13.16x2.87% 222B
14.09x1.55x8.16x3.41% 116B
-114.74x18.24x105.52x-.--% 114B
15.17x2.77x10.47x5.42% 88.66B
20.92x5.47x13.43x2.72% 63.28B
14.99x2.19x9.28x5.2% 48.47B
22.03x1.81x11.13x1.37% 42.34B
21.31x1.62x10.27x0.87% 40.69B
18.17x2.3x11.01x4.81% 37.26B
Average 4.96x 4.19x 20.12x 2.67% 78.49B
Weighted average by Cap. -0.28x 5.15x 24.84x 2.82%

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

  1. Stock Market
  2. Stocks
  3. IT Stock
  4. Valuation Gartner, Inc.