IT · Gartner, Inc.
$134.962026-07-21Sector: Industrials; Industry: Consulting Services; Sub-Industry: IT Consulting & Other Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$528
+291.2% vs market
Base · active
$440
+226.0% vs market
Bear
$423
+213.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($423 · $528) Analysts Range ($120 · $240) 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 |
|---|
| 2024.Q1 | $5.9B | — | 37.4% | 22.3% | $1.7B | −$124MM | $1.6B | 7.8% | — | 84.3% | $2.0B | $12.61 | — |
| 2024.Q4 | $5.9B | 0.0% | 37.4% | 9.6% | $2.0B | $90MM | $2.1B | 9.2% | — | 99.3% | $2.0B | $12.61 | — |
| 2025.Q1 | $6.3B | 6.1% | 33.0% | 10.1% | $1.9B | $204MM | $2.1B | 8.0% | — | 94.0% | $2.0B | $17.92 | — |
| 2025.Q4 | $6.3B | 0.0% | 33.0% | 24.7% | $1.6B | −$840MM | $717MM | 9.0% | — | 56.3% | $3.6B | $17.92 | — |
| 2026.Q1 | $6.5B | 3.3% | 29.4% | 25.5% | $1.4B | −$1.1B | $286MM | 7.9% | — | 41.5% | $3.3B | $10.59 | 5.0 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2027.Q1 | $6.5B | +0.4% | 52.5% | 24.9% | $2.6B | −$104MM | $2.5B | 8.2% | $2.3B | 77.3% | $3.4B | $11.46 | 11.8 |
| 2028.Q1 | $6.8B | +4.8% | 47.5% | 24.4% | $2.4B | −$667MM | $1.8B | 8.2% | $1.5B | 66.1% | $4.0B | $11.93 | 11.3 |
| 2029.Q1 | $7.2B | +5.2% | 42.4% | 23.8% | $2.3B | −$515MM | $1.8B | 8.3% | $1.4B | 54.0% | $4.5B | $12.46 | 10.8 |
| 2030.Q1 | $7.5B | +5.0% | 37.4% | 23.3% | $2.2B | −$399MM | $1.8B | 8.3% | $1.3B | 45.5% | $4.9B | $13.00 | 10.4 |
| 2031.Q1 | $7.9B | +4.9% | 27.3% | 22.7% | $1.7B | −$328MM | $1.3B | 8.4% | $899MM | 32.6% | $5.3B | $13.33 | 10.1 |
|
| Term. Yr+ | $10.2B | 4.1% | 27.3% | 20.0% | $2.2B | −$387MM | $1.8B | 8.6% | $18.3B | 23.6% | — | — | — |
Active scenario IV: $440 (+226.0% vs market)