IT · Gartner, Inc.
$157.852026-05-17Sector: Technology; Industry: Information Technology Services; Sub-Industry: IT Consulting & Other Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr) · Leases factoredBull
$605
+283.6% vs market
Base · active
$501
+217.2% vs market
Bear
$469
+197.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($469 · $605) Analysts Range ($170 · $275) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $4.7B | — | 39.4% | 18.2% | $1.5B | −$49MM | $1.5B | 7.8% | — | 61.4% | $2.5B | $11.01 | — |
| 2022.Q4 | $5.5B | 15.7% | 40.9% | 21.4% | $1.8B | −$303MM | $1.5B | 8.7% | — | 71.6% | $2.4B | $11.20 | — |
| 2023.Q4 | $5.9B | 7.9% | 42.6% | 23.1% | $1.9B | −$353MM | $1.6B | 8.4% | — | 81.8% | $2.3B | $12.24 | — |
| 2024.Q4 | $6.3B | 6.1% | 37.6% | 9.6% | $2.1B | −$270MM | $1.9B | 9.2% | — | 91.5% | $2.3B | $17.39 | — |
| 2025.Q4 | $6.5B | 3.7% | 32.1% | 24.7% | $1.6B | −$1.4B | $212MM | 9.0% | — | 58.3% | $3.0B | $10.11 | 5.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2026.Q4 | $6.5B | +0.7% | 65.5% | 24.2% | $3.2B | −$22MM | $3.2B | 8.7% | $3.0B | 106.1% | $3.1B | $10.86 | 14.5 |
| 2027.Q4 | $6.9B | +5.5% | 58.6% | 23.7% | $3.1B | −$175MM | $2.9B | 8.7% | $2.5B | 97.7% | $3.2B | $11.46 | 13.8 |
| 2028.Q4 | $7.4B | +6.8% | 51.7% | 23.3% | $2.9B | −$230MM | $2.7B | 8.7% | $2.1B | 87.1% | $3.5B | $12.23 | 12.9 |
| 2029.Q4 | $7.8B | +5.3% | 44.9% | 22.8% | $2.7B | −$195MM | $2.5B | 8.7% | $1.8B | 75.3% | $3.7B | $12.88 | 12.3 |
| 2030.Q4 | $8.1B | +4.8% | 31.1% | 22.3% | $2.0B | −$187MM | $1.8B | 8.7% | $1.2B | 52.3% | $3.9B | $13.40 | 11.8 |
|
| Term. Yr+ | $10.5B | 4.1% | 31.1% | 20.0% | $2.6B | −$454MM | $2.2B | 8.6% | $20.9B | 23.6% | — | — | — |
Active scenario IV: $501 (+217.2% vs market)