Cheap and healthy — worth a proper look.

The math shows a margin of safety, and nothing is obviously deteriorating.

Current price
$185.78
Market cap ≈ $14B
Intrinsic value
$280
range $205 – $397
Margin of safety
+51%
below fair value
0 FY16 0 FY17 0 FY18 0 FY19 1 FY20 1 FY21 1 FY22 1 FY23 1 FY24 1 FY25

What the math is really telling you. Watch whether cash flow is compounding — that, more than any single year, is what a value read hangs on.

  • Good:
    Undervalued
    Fair value ~$280 vs $186 — a margin of safety of 51%.
  • Good:
    Price is in line with its record
    Priced for ~-0%/yr, roughly what it has delivered (5.8%/yr).
  • Good:
    Revenue still growing
    Up 3.7% last year — demand isn't the problem.
  • Good:
    Cash flow compounding
    Free cash flow up ~5.8%/yr — the engine is growing.
  • Caution:
    Manageable net debt
    Net debt of $1B — about 1.1× annual free cash flow. Normal for a mature company.

Where this number comes from →

How this was built. Every figure is computed from Gartner, Inc.'s SEC filings — no estimates, no AI. Two-stage DCF: 9% discount rate, 5% free-cash-flow growth for 10 years, 2.5% terminal. Free cash flow is operating cash flow less capital spending. Net cash is cash and marketable securities less borrowings, commercial paper and finance leases; operating leases are disclosed but never counted as debt. Fundamentals are from the FY25 annual report and change only when a new one is filed. Price of $185.78 taken 2026-09-18 (Google Finance, manual entry, 2026-09-18) — it is not live and does not move during the day.

TickerMath is an educational tool, not investment advice — it computes one model from SEC filings and can be wrong. How we compute this →