Company Valuation: Gartner, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 27,494 26,563 35,163 37,369 18,184 12,046 - -
Change - -3.39% 32.38% 6.27% -51.34% -33.76% - -
Enterprise Value (EV) 1 29,200 28,327 36,303 37,896 19,443 13,171 12,334 12,339
Change - -2.99% 28.16% 4.39% -48.69% -32.26% -6.35% 0.05%
P/E ratio 36.3x 33.7x 40.7x 30.3x 26.1x 13.9x 12.7x 12.1x
PBR 76.6x 118x 51.9x 55.1x - 14.5x 7.17x 5.56x
PEG - 4.14x 3.6x 0.7x -0.7x 0.5x 1.32x 2.24x
Capitalization / Revenue 5.81x 4.83x 5.96x 5.93x 2.8x 1.85x 1.75x 1.66x
EV / Revenue 6.17x 5.15x 6.15x 6.02x 2.99x 2.02x 1.79x 1.7x
EV / EBITDA 22.7x 19.3x 24.5x 24.4x 12.1x 8.43x 7.43x 7.19x
EV / EBIT 31.9x 25.8x 29.3x 32.8x 19x 10.5x 9.3x 8.62x
EV / FCF 23.3x 28.5x 34.5x 27.4x 16.5x 11.4x 10.1x -
FCF Yield 4.29% 3.51% 2.9% 3.65% 6.04% 8.78% 9.92% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.21 9.96 11.08 16 9.65 12.27 13.45 14.17
Distribution rate - - - - - - - -
Net sales 1 4,734 5,500 5,900 6,300 6,500 6,527 6,874 7,254
EBITDA 1 1,288 1,471 1,483 1,556 1,611 1,563 1,660 1,715
EBIT 1 916 1,100 1,237 1,156 1,026 1,258 1,326 1,432
Net income 1 794 808 882 1,254 729 852 912.4 945.4
Net Debt 1 1,706 1,763 1,139 526.8 1,259 1,125 288.1 293.9
Reference price 2 334.32 336.14 451.11 484.47 252.28 170.98 170.98 170.98
Nbr of stocks (in thousands) 82,239 79,024 77,949 77,134 72,077 70,450 - -
Announcement Date 2/8/22 A 2/7/23 A 2/6/24 A 2/4/25 A 2/3/26 A - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.94x2.02x8.43x-.--% 12.05B
23.83x3.97x14.16x2.63% 241B
15.88x1.7x9.03x3.01% 132B
18.38x3.38x12.43x4.68% 102B
20.29x3.51x12.03x2.9% 89.67B
20.68x5.43x13.36x2.76% 62.7B
-45.35x12.49x91.58x-.--% 60.72B
18.73x2.78x11.83x3.8% 57.54B
21.34x2.66x12.69x4.17% 39.89B
14x1.59x11x1.05% 38.52B
Average 12.17x 3.95x 19.65x 2.5% 83.5B
Weighted average by Cap. 15.20x 3.94x 18.02x 2.83%

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. Equities
  3. IT Stock
  4. Valuation Gartner, Inc.