Discounted Cash Flow
Gartner Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.4b | $193.6m | $315.8m | 7.9% | $2.34 |
| 2017 | $3.3b (35.5%) | $3.3m (-98.3%) | $143.8m (-54.5%) | 0.1% (-98.7%) | $0.04 (-98.3%) |
| 2018 | $4.0b (20.1%) | $122.5m (3634.6%) | $344.3m (139.5%) | 3.1% (3010.8%) | $1.35 (3275.0%) |
| 2019 | $4.2b (6.8%) | $233.3m (90.5%) | $416.4m (21.0%) | 5.5% (78.4%) | $2.60 (92.6%) |
| 2020 | $4.1b (-3.4%) | $266.7m (14.3%) | $819.4m (96.8%) | 6.5% (18.4%) | $2.99 (15.0%) |
| 2021 | $4.7b (15.5%) | $793.6m (197.5%) | $1.3b (52.9%) | 16.8% (157.6%) | $9.33 (212.0%) |
| 2022 | $5.5b (15.7%) | $807.8m (1.8%) | $993.4m (-20.7%) | 14.8% (-12.0%) | $10.08 (8.0%) |
| 2023 | $5.9b (7.9%) | $882.5m (9.2%) | $1.1b (6.0%) | 14.9% (1.3%) | $11.17 (10.8%) |
| 2024 | $6.3b (6.1%) | $1.3b (42.1%) | $1.4b (31.4%) | 20.0% (33.9%) | $16.12 (44.3%) |
| 2025 | $6.5b (3.7%) | $729.2m (-41.8%) | $1.2b (-15.0%) | 11.2% (-43.9%) | $9.68 (-40.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.