investorscraft@gmail.com

Intrinsic Value of Gartner, Inc. (IT)

Previous Close$374.40
Intrinsic Value
Upside potential
Previous Close
$374.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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