IT Gartner
Intrinsic value$222.85
Price (at call)$183.32
Margin of safety
+21.6%
vs market (rating basis)
+93.1%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 5.9% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 17.4% |
| Years to target margin | 5 |
| Sales-to-capital | 1.96 |
| Beta | 0.95 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 8.4% |
| Terminal WACC | 8.5% |
Valuation bridge
| PV of explicit FCFF | 5.93B |
| PV of terminal value | 9.40B |
| Equity value | 14.07B |
| ÷ shares → per share | $222.85 |
News
neutral +0.15 · 8 articles
- 1 Safe-and-Steady Stock to Research Further and 2 We Ignore
- Appian (APPN) Ranked #1 In 2026 Gartner BOAT Report
- Check Point Software Technologies (CHKP) Stock Could Be Below Fair Value After 33% Fall
- eGain (EGAN): B. Riley and Roth Capital Both Cut Targets as AI Growth Struggles to Offset Legacy Declines
- Here's Why Investors Must Hold WCN Stock in Their Portfolios Now
- Here's Why You Should Hold on to Republic Services Stock for Now
- Everpure Stock Gains 34% in 6 Months: Here's What You Should Know
- The Bull Case For Nutanix (NTNX) Could Change Following New Gartner Nod And Parallels Deal
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 6.85B | 5.9% | 17.4% | 898.26M | 193.69M | 704.57M | 650.25M |
| 2 | 7.24B | 5.6% | 17.4% | 948.59M | 195.86M | 752.73M | 641.14M |
| 3 | 7.62B | 5.3% | 17.4% | 999.26M | 197.13M | 802.12M | 630.54M |
| 4 | 8.01B | 5.1% | 17.4% | 1.05B | 197.44M | 852.56M | 618.51M |
| 5 | 8.40B | 4.8% | 17.4% | 1.10B | 196.72M | 903.83M | 605.16M |
| 6 | 8.78B | 4.6% | 17.4% | 1.15B | 194.93M | 955.72M | 590.56M |
| 7 | 9.16B | 4.3% | 17.4% | 1.20B | 192.03M | 1.01B | 574.83M |
| 8 | 9.52B | 4.0% | 17.4% | 1.25B | 187.98M | 1.06B | 558.07M |
| 9 | 9.88B | 3.8% | 17.4% | 1.30B | 182.78M | 1.11B | 540.39M |
| 10 | 10.23B | 3.5% | 17.4% | 1.34B | 176.40M | 1.16B | 521.90M |