investorscraft@gmail.com

Intrinsic value of Gartner, Inc. (IT)

Previous Close$250.04
Intrinsic Value
Upside potential
Previous Close
$250.04

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
20,603

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %15.5NaN
Revenue, $4734NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3818NaN
Operating income, $m916NaN
EBITDA, $m1204NaN
Interest expense (income), $mNaN
Earnings before tax, $m970NaN
Tax expense, $m176NaN
Net income, $m794NaN

BALANCE SHEET

Cash and short-term investments, $m761NaN
Total assets, $m7416NaN
Adjusted assets (=assets-cash), $m6655NaN
Average production assets, $m4612NaN
Working capital, $m-1139NaN
Total debt, $m3251NaN
Total liabilities, $m7045NaN
Total equity, $m371NaN
Debt-to-equity ratio8.763NaN
Adjusted equity ratio-0.044NaN

CASH FLOW

Net income, $m794NaN
Depreciation, amort., depletion, $m288NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1312NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-60NaN
Free cash flow, $m1372NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1139
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenu