|
Gartner, Inc. (IT) Évaluation DCF |
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
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Gartner, Inc. (IT) Bundle
Conçu pour la précision, notre (IT) calculatrice DCF vous permet d'évaluer l'évaluation de Gartner, Inc. à l'aide de données financières réelles, offrant une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,099.4 | 4,733.9 | 5,475.8 | 5,907.0 | 6,267.4 | 6,974.5 | 7,761.3 | 8,636.8 | 9,611.2 | 10,695.4 |
| Revenue Growth, % | 0 | 15.48 | 15.67 | 7.87 | 6.1 | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 |
| EBITDA | 765.7 | 1,346.9 | 1,345.3 | 1,471.0 | 1,720.7 | 1,730.4 | 1,925.7 | 2,142.9 | 2,384.6 | 2,653.7 |
| EBITDA, % | 18.68 | 28.45 | 24.57 | 24.9 | 27.46 | 24.81 | 24.81 | 24.81 | 24.81 | 24.81 |
| Depreciation | 300.8 | 287.5 | 262.0 | 191.1 | 202.3 | 344.0 | 382.8 | 426.0 | 474.0 | 527.5 |
| Depreciation, % | 7.34 | 6.07 | 4.79 | 3.24 | 3.23 | 4.93 | 4.93 | 4.93 | 4.93 | 4.93 |
| EBIT | 464.8 | 1,059.3 | 1,083.3 | 1,279.9 | 1,518.4 | 1,386.5 | 1,542.9 | 1,716.9 | 1,910.6 | 2,126.1 |
| EBIT, % | 11.34 | 22.38 | 19.78 | 21.67 | 24.23 | 19.88 | 19.88 | 19.88 | 19.88 | 19.88 |
| Total Cash | 712.6 | 756.5 | 698.0 | 1,325.0 | 1,933.1 | 1,386.3 | 1,542.7 | 1,716.7 | 1,910.4 | 2,125.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,241.5 | 1,365.2 | 1,556.8 | 1,630.0 | 1,696.2 | 1,983.7 | 2,207.5 | 2,456.5 | 2,733.6 | 3,042.0 |
| Account Receivables, % | 30.28 | 28.84 | 28.43 | 27.59 | 27.06 | 28.44 | 28.44 | 28.44 | 28.44 | 28.44 |
| Inventories | .0 | .0 | 412.1 | .0 | .0 | 105.0 | 116.8 | 130.0 | 144.7 | 161.0 |
| Inventories, % | 0.0000000244 | 0 | 7.53 | 0 | 0 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| Accounts Payable | 38.6 | 49.3 | 83.2 | 63.1 | 55.8 | 76.2 | 84.8 | 94.3 | 105.0 | 116.8 |
| Accounts Payable, % | 0.9413 | 1.04 | 1.52 | 1.07 | 0.89021 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
| Capital Expenditure | -83.9 | -59.8 | -108.1 | -103.1 | -101.7 | -120.7 | -134.3 | -149.5 | -166.3 | -185.1 |
| Capital Expenditure, % | -2.05 | -1.26 | -1.97 | -1.75 | -1.62 | -1.73 | -1.73 | -1.73 | -1.73 | -1.73 |
| Tax Rate, % | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 |
| EBITAT | 380.3 | 866.7 | 851.9 | 984.6 | 1,372.1 | 1,135.7 | 1,263.8 | 1,406.4 | 1,565.0 | 1,741.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -605.7 | 981.5 | 436.2 | 1,391.4 | 1,399.2 | 986.9 | 1,285.2 | 1,430.2 | 1,591.6 | 1,771.1 |
| WACC, % | 10.33 | 10.33 | 10.31 | 10.31 | 10.36 | 10.33 | 10.33 | 10.33 | 10.33 | 10.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,173.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,842 | |||||||||
| Terminal Value | 29,109 | |||||||||
| Present Terminal Value | 17,808 | |||||||||
| Enterprise Value | 22,981 | |||||||||
| Net Debt | -1,593 | |||||||||
| Equity Value | 24,574 | |||||||||
| Diluted Shares Outstanding, MM | 78 | |||||||||
| Equity Value Per Share | 313.69 |
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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.