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 12,176 - -
Change - -3.39% 32.38% 6.27% -51.34% -33.04% - -
Enterprise Value (EV) 1 29,200 28,327 36,303 37,896 19,443 13,718 13,370 13,126
Change - -2.99% 28.16% 4.39% -48.69% -29.44% -2.54% -1.82%
P/E 36.3x 33.7x 40.7x 30.3x 26.1x 14.1x 12.5x 10.9x
PBR 76.6x 118x 51.9x 55.1x 55.9x 78.5x 12x 13.4x
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 1.9x 1.82x 1.74x
EV / Revenue 6.17x 5.15x 6.15x 6.02x 2.99x 2.14x 2x 1.87x
EV / EBITDA 22.7x 19.3x 24.5x 24.4x 12.1x 8.52x 7.96x 7.38x
EV / EBIT 31.9x 25.8x 29.3x 32.8x 19x 10.4x 9.74x 9.05x
EV / FCF 23.3x 28.5x 34.5x 27.4x 16.5x 11.4x 10.9x 10.2x
FCF Yield 4.29% 3.51% 2.9% 3.65% 6.04% 8.79% 9.19% 9.78%
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 2 334.32 336.14 451.11 484.47 252.28 192.82 192.82 192.82
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.($)
14.09x2.14x8.52x-.--% 12.18B
23.28x3.79x13.24x2.85% 223B
-114.07x18.13x104.43x-.--% 113B
13.58x1.5x7.88x3.53% 112B
14.83x2.71x10.22x5.54% 86.65B
20.04x5.27x12.95x2.84% 60.85B
14.67x2.13x9.05x5.31% 47.44B
20.31x1.66x10.27x1.44% 39.48B
20.63x1.57x9.95x0.92% 39.01B
18.05x2.34x10.89x4.79% 37.5B
Average 4.54x 4.12x 19.74x 2.72% 77.13B
Weighted average by Cap. -0.61x 5.13x 24.65x 2.87%

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.