Fair value (multi-method)
Four independent methods triangulate what IT is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$930.83
Method range
$8.07 – $930.83
median $297.62
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $930.83 | +467.51% |
| Exit multiple | $418.54 | +155.17% |
| Analyst target | $176.70 | +7.73% |
| Graham number | $8.07 | -95.08% |
- Forward DCF$930.83
- Exit multiple$418.54
- Analyst target$176.70
- Graham number$8.07
Stock price
$164.02
FCF / share (TTM)
$5.31
3Y FCF CAGR
2.9%
Fair value @ hist. growth
$83.60
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
11.9%
per year over your projection horizon
Margin of safety -96.2% vs hist-growth DCF
Historical 3Y CAGR
2.9%
Your model implies
11.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 3% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.2% | 8.6% | 7.8% | 6.9% | 5.9% | 4.7% |
| 8.2% | 10.9% | 10.2% | 9.5% | 8.7% | 7.8% |
| 9.2% | 13.1% | 12.5% | 11.9% | 11.2% | 10.4% |
| 10.2% | 15.1% | 14.6% | 14.1% | 13.5% | 12.8% |
| 11.2% | 17.1% | 16.6% | 16.1% | 15.6% | 15.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$1.9B
Total debt − cash
Beta
0.93
Vs market benchmark
Frequently asked questions
Gartner (IT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation