Gartner's DCF Stock Analysis. Buy or Sell?

Gartner's DCF Stock Analysis

In partnership with

Don’t snooze on student loans

June is the sweet spot to start planning how you’ll cover what FAFSA doesn’t.

You’ve got time to compare options, talk it over with a co-signer, and find a private loan that actually fits your life.

Think beyond tuition—the right student loan can cover housing, meal plans, and even your laptop.

View Money’s best student loans list to find a lender, apply in as little as 3 minutes, and start the semester on the right foot.

Gartner’s DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.164%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3.5%

Historical Data

Revenue growth in the last 10 years (CAGR): 11.22%

Earnings growth in the last 10 years (CAGR): 21.72%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 13.08%

Future Assumptions

End of Year FCF growth: 5%

Growth until end of 2026: 10%

Growth until end of 2034: 7%

Perpetual growth: 3.1%

Net Debt: 0.791B

Outstanding Stock Options Present Value Assumption: $0B

Restricted Stock Units Present Value Assumption: $0.410B

Stock Valuation based on these assumptions: $627

Last update 06/15/2025

Data Source for the analysis: SEEKING ALPHA

CLAIM 20% OFF WITH MY LINK

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Gartner (IT) and I don’t plan to add a position in the coming days.