Previous Close | $374.40 |
Intrinsic Value | $31.64 |
Upside potential | -92% |
Data is not available at this time.
Gartner, Inc. operates as a leading global research and advisory firm, specializing in delivering actionable insights across technology, finance, HR, and supply chain sectors. The company generates revenue primarily through subscription-based research services, consulting engagements, and conferences, serving a diverse clientele of enterprises, government agencies, and high-growth tech firms. Its proprietary methodologies and data-driven analyses position Gartner as a trusted authority, enabling clients to make informed strategic decisions in rapidly evolving markets. Gartner’s dominance in the research advisory space is reinforced by its extensive intellectual property, including the widely recognized Magic Quadrant reports, which benchmark vendor capabilities. The firm benefits from high switching costs due to the embedded nature of its insights in client workflows, fostering recurring revenue streams. With a global footprint and a reputation for neutrality, Gartner maintains a competitive edge over niche consultancies and emerging analytics platforms. The company’s ability to adapt to digital transformation trends further solidifies its market leadership.
Gartner reported $6.27 billion in revenue for FY 2024, with net income of $1.25 billion, reflecting a robust 20% net margin. Diluted EPS stood at $16, underscoring strong profitability. Operating cash flow of $1.48 billion highlights efficient working capital management, while capital expenditures of -$101.7 million indicate a capital-light model focused on scalable intellectual assets rather than physical infrastructure.
The company’s earnings power is evident in its high-margin subscription revenue, which drives consistent cash generation. With minimal capital intensity, Gartner achieves superior returns on invested capital, reinvesting free cash flow into strategic acquisitions and organic growth initiatives. The absence of dividends suggests a focus on reinvestment to sustain competitive advantages and market expansion.
Gartner’s balance sheet shows $1.93 billion in cash and equivalents against $2.9 billion in total debt, indicating moderate leverage. The firm’s strong cash flow generation provides ample liquidity to service obligations while funding growth. Its asset-light model reduces financial risk, though debt levels warrant monitoring given interest rate volatility.
Gartner has demonstrated steady top-line growth, driven by cross-selling and international expansion. The company does not pay dividends, opting instead to allocate capital toward M&A and technology enhancements. This aligns with its strategy to deepen client engagement and expand its research ecosystem, prioritizing long-term value creation over short-term distributions.
The market values Gartner at a premium, reflecting its high-margin, recurring revenue model and leadership in research advisory. Investors likely anticipate sustained mid-single-digit revenue growth and margin stability, pricing in the firm’s ability to maintain pricing power and client retention despite macroeconomic headwinds.
Gartner’s key strengths include its brand authority, scalable research platform, and entrenched client relationships. The outlook remains positive, supported by demand for data-driven decision-making tools. Risks include competition from AI-driven analytics and potential budget constraints in enterprise spending, but the company’s adaptive strategies position it well for continued dominance.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |