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 11,436 - -
Change - -3.39% 32.38% 6.27% -51.34% -37.11% - -
Enterprise Value (EV) 1 29,200 28,327 36,303 37,896 19,443 12,972 12,533 12,381
Change - -2.99% 28.16% 4.39% -48.69% -33.28% -3.38% -1.22%
P/E 36.3x 33.7x 40.7x 30.3x 26.1x 13.2x 11.6x 10.1x
PBR 76.6x 118x 51.9x 55.1x 55.9x 260x 17.3x 12.6x
PEG - 4.14x 3.6x 0.7x -0.7x 0.3x 0.9x 0.7x
Capitalization / Revenue 5.81x 4.83x 5.96x 5.93x 2.8x 1.78x 1.71x 1.63x
EV / Revenue 6.17x 5.15x 6.15x 6.02x 2.99x 2.02x 1.87x 1.77x
EV / EBITDA 22.7x 19.3x 24.5x 24.4x 12.1x 8.04x 7.43x 6.93x
EV / EBIT 31.9x 25.8x 29.3x 32.8x 19x 9.75x 8.97x 8.28x
EV / FCF 23.3x 28.5x 34.5x 27.4x 16.5x 10.7x 10.1x 9.65x
FCF Yield 4.29% 3.51% 2.9% 3.65% 6.04% 9.31% 9.89% 10.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.21 9.96 11.08 16 9.65 13.72 15.56 17.94
Distribution rate - - - - - - - -
Net sales 1 4,734 5,500 5,900 6,300 6,500 6,424 6,689 7,012
EBITDA 1 1,288 1,471 1,483 1,556 1,611 1,613 1,688 1,786
EBIT 1 916 1,100 1,237 1,156 1,026 1,331 1,397 1,496
Net income 1 794 808 882 1,254 729 907.1 954.1 1,030
Net Debt 1 1,706 1,763 1,139 526.8 1,259 1,536 1,098 945
Reference price 2 334.32 336.14 451.11 484.47 252.28 181.09 181.09 181.09
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.($)
23.25x3.75x13.1x2.88% 221B
-115.3x18.35x105.96x-.--% 114B
13.11x1.45x7.6x3.65% 108B
15.29x2.8x10.56x5.37% 89.33B
19.78x5.21x12.81x2.88% 59.78B
15.31x2.24x9.49x5.1% 49.52B
22.87x1.75x11.09x0.83% 43.08B
21.64x1.77x10.98x1.35% 41.87B
18.53x2.38x11.3x4.67% 38.48B
Average 3.83x 4.41x 21.43x 2.97% 85.01B
Weighted average by Cap. -0.89x 5.22x 25.29x 2.89%

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