| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $203.92 | $3.05T | 31.8 | 24.5 | 16.8% | 13.9% | 45.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-09-30 | $274.5B | $57.4B | $3.31 | N/A | N/A | N/A |
| 1 | 2021-09-30 | $365.8B | $94.7B | $5.67 | 33.3% | 64.9% | 71.3% |
| 2 | 2022-09-30 | $394.3B | $99.8B | $6.15 | 7.8% | 5.4% | 8.5% |
| 3 | 2023-09-30 | $383.3B | $97.0B | $6.16 | -2.8% | -2.8% | 0.2% |
| 4 | 2024-09-30 | $391.0B | $93.7B | $6.16 | 2.0% | -3.4% | 0.0% |
| 5 | TTM 2025-03-31 | $400.4B | $97.3B | $6.43 | 2.4% | 3.8% | 4.4% |
| 6 | Average | 8.5% | 13.6% | 16.9% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 33.3% | 7.8% | -2.8% | 2.0% | 3.4% | 3.8% | 7.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 64.9% | 5.4% | -2.8% | -3.4% | 13.3% | 7.9% | 14.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $331,233M |
| 1 | Cash | $28,162M |
| 2 | Total Liabilities | $264,437M |
| 3 | Total Debt | $98,186M |
| 4 | Total Equity | $66,796M |
| 5 | Debt to Equity Ratio | 1.47 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | inf% | ||||
| 2022 | 7.8% | 5.0% | ||||
| 2023 | -2.8% | -4.2% | ||||
| 2024 | 2.0% | -1.8% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $203.92 | 4.5% | Nicks Growth: 10% Nick's Expected Margin: 25% FINVIZ Growth: 8% |
Nicks: 17 Finviz: 14 |
Nick's: 4.266 | 7.6 | 31.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.43 EPS | TTM | $109.73 | -46.2% | $90.88 | -55.4% |
| $7.11 EPS | 2025 | $121.33 | -40.5% | $100.49 | -50.7% |
| $7.67 EPS | 2026 | $130.89 | -35.8% | $108.40 | -46.8% |