Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
286.77 USD339.72 USD387.70 USD
-55.7%
339.72 USDCurrent price is 55.7% below the base model value.
I
US
IT.US · GARTNER INC
US · US
Latest price150.49 USD
30D-7.64%
Vs. base value-55.7%
Research summary
IT.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -41.83% YoY. Current price is about 150 USD, while the model base case is about 340 USD; the current price sits -55.7% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income729M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price150.49 USD
Base value339.72 USD
Vs. base-55.7%
Price date2026/04/29
254.42 USD339.72 USD387.70 USD
-55.7%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
254.42 USD349.82 USD417.41 USD
-56.98%
349.82 USDCurrent price is 57% below the base model value.Adjusted reference: 205.67 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-5.9%
Current price implies roughly -5.9% annualized FCF growth.
-5.9%Current price implies roughly -5.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
132.38 USD132.38 USD132.38 USD
+13.68%
132.38 USDCurrent price is 13.7% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 321M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 729M USD | - | 1B USD | 9.65 | - |
| 2024/12/31 | Annual | - | 1B USD | - | 1B USD | 16 | - |
| 2023/12/31 | Annual | - | 882M USD | 562M USD | 1B USD | 11.08 | 7.05 |
| 2022/12/31 | Annual | - | 808M USD | - | 1B USD | 9.96 | - |
| 2021/12/31 | Annual | - | 794M USD | - | 1B USD | 9.21 | - |
Ad placement