Gartner, Inc. (IT) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Gartner, Inc. (IT) Bundle
Designed for accuracy, our (IT) DCF Calculator enables you to evaluate Gartner, Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,245.3 | 4,099.4 | 4,733.9 | 5,475.8 | 5,907.0 | 6,432.5 | 7,004.7 | 7,627.9 | 8,306.6 | 9,045.6 |
| Revenue Growth, % | 0 | -3.44 | 15.48 | 15.67 | 7.87 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
| EBITDA | 677.7 | 765.7 | 1,346.9 | 1,345.3 | 1,471.0 | 1,448.1 | 1,577.0 | 1,717.3 | 1,870.0 | 2,036.4 |
| EBITDA, % | 15.96 | 18.68 | 28.45 | 24.57 | 24.9 | 22.51 | 22.51 | 22.51 | 22.51 | 22.51 |
| Depreciation | 298.2 | 300.8 | 287.5 | 262.0 | 191.1 | 366.1 | 398.7 | 434.2 | 472.8 | 514.8 |
| Depreciation, % | 7.03 | 7.34 | 6.07 | 4.79 | 3.24 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 |
| EBIT | 379.5 | 464.8 | 1,059.3 | 1,083.3 | 1,279.9 | 1,082.0 | 1,178.3 | 1,283.1 | 1,397.3 | 1,521.6 |
| EBIT, % | 8.94 | 11.34 | 22.38 | 19.78 | 21.67 | 16.82 | 16.82 | 16.82 | 16.82 | 16.82 |
| Total Cash | 280.8 | 712.6 | 756.5 | 698.0 | 1,325.0 | 966.9 | 1,052.9 | 1,146.6 | 1,248.6 | 1,359.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,326.0 | 1,241.5 | 1,365.2 | 1,556.8 | 1,630.0 | 1,883.2 | 2,050.7 | 2,233.2 | 2,431.9 | 2,648.2 |
| Account Receivables, % | 31.23 | 30.28 | 28.84 | 28.43 | 27.59 | 29.28 | 29.28 | 29.28 | 29.28 | 29.28 |
| Inventories | .0 | .0 | .0 | 412.1 | .0 | 96.8 | 105.4 | 114.8 | 125.0 | 136.2 |
| Inventories, % | 0.0000000236 | 0.0000000244 | 0 | 7.53 | 0 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| Accounts Payable | 33.0 | 38.6 | 49.3 | 83.2 | 63.1 | 68.8 | 74.9 | 81.6 | 88.9 | 96.8 |
| Accounts Payable, % | 0.77721 | 0.9413 | 1.04 | 1.52 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
| Capital Expenditure | -149.0 | -83.9 | -59.8 | -108.1 | -103.1 | -135.6 | -147.7 | -160.8 | -175.1 | -190.7 |
| Capital Expenditure, % | -3.51 | -2.05 | -1.26 | -1.97 | -1.75 | -2.11 | -2.11 | -2.11 | -2.11 | -2.11 |
| Tax Rate, % | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 |
| EBITAT | 321.1 | 380.3 | 866.7 | 851.9 | 984.6 | 873.8 | 951.6 | 1,036.3 | 1,128.4 | 1,228.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -822.7 | 687.3 | 981.5 | 436.2 | 1,391.4 | 760.0 | 1,032.6 | 1,124.5 | 1,224.5 | 1,333.4 |
| WACC, % | 10.18 | 10.17 | 10.17 | 10.16 | 10.16 | 10.17 | 10.17 | 10.17 | 10.17 | 10.17 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,034.4 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,387 | |||||||||
| Terminal Value | 22,478 | |||||||||
| Present Terminal Value | 13,850 | |||||||||
| Enterprise Value | 17,884 | |||||||||
| Net Debt | 1,751 | |||||||||
| Equity Value | 16,133 | |||||||||
| Diluted Shares Outstanding, MM | 80 | |||||||||
| Equity Value Per Share | 202.47 |
What You Will Get
- Comprehensive IT Market Data: Access historical and projected data for precise market analysis.
- Customizable Parameters: Adjust metrics such as growth rates, market share, and investment levels.
- Dynamic Calculations: Key indicators like market potential and ROI are computed in real-time.
- Scenario Planning: Explore various scenarios to assess Gartner's future market positioning.
- User-Friendly Interface: Designed for industry experts while remaining approachable for newcomers.
Key Features
- 🔍 Real-Life GRT Financials: Pre-filled historical and projected data for Gartner, Inc. (GRT).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Gartner’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Gartner’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based Gartner, Inc. ([IT]) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically calculates Gartner, Inc.'s ([IT]) intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Gartner, Inc. (IT) [Symbol]?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Gartner, Inc. (IT) [Symbol].
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Gartner's intrinsic value and Net Present Value.
- Data-Rich Environment: Historical and projected data provide reliable starting points for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on Gartner, Inc. (IT) [Symbol].
Who Should Use This Product?
- Investors: Evaluate Gartner’s market position and performance before making investment decisions.
- Corporate Executives and Analysts: Enhance strategic planning and market analysis with accurate data.
- Business Leaders: Understand how industry trends impact valuations of firms like Gartner (IT).
- Consultants: Provide comprehensive market insights and analysis for client projects.
- Students and Educators: Utilize real-time data to learn and teach about market research methodologies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Gartner historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Gartner, Inc. (IT) [Symbol].
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.