Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
---|---|---|---|---|---|---|
$189.83 | $335.32B | 81.1 | 15.6 | 27.8% | 9.1% | 236.1 |
Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
---|---|---|---|---|---|---|---|
0 | 2021-12-31 | $56.2B | $11.5B | $6.53 | N/A | N/A | N/A |
1 | 2022-12-31 | $58.1B | $11.8B | $6.69 | 3.3% | 2.5% | 2.5% |
2 | 2023-12-31 | $54.3B | $4.9B | $2.75 | -6.4% | -58.9% | -58.8% |
3 | 2024-12-31 | $56.3B | $4.3B | $2.40 | 3.7% | -12.0% | -12.8% |
4 | TTM 2025-03-31 | $57.4B | $4.2B | $2.34 | 1.8% | -1.9% | -2.5% |
5 | Average | 0.6% | -17.6% | -17.9% |
2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
---|---|---|---|---|---|---|---|
Revenue Growth (%) | 3.3% | -6.4% | 3.7% | 6.6% | 8.2% | 3.1% | |
Revenue Analysts (#) | 0 | 0 | 0 | 0 | 7 | 7 | |
EPS Growth (%) | 2.5% | -58.9% | -12.0% | 407.0% | 14.4% | 70.6% | |
EPS Analysts (#) | 0 | 0 | 0 | 0 | 7 | 7 |
Metric | Value | |
---|---|---|
0 | Total Assets | $136,165M |
1 | Cash | $5,175M |
2 | Total Liabilities | $134,703M |
3 | Total Debt | $69,889M |
4 | Total Equity | $1,420M |
5 | Debt to Equity Ratio | 49.22 |
Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
---|---|---|---|---|---|---|
2021 | ||||||
2022 | 3.3% | -0.2% | ||||
2023 | -6.4% | 17.2% | ||||
2024 | 3.7% | -17.2% |
Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
---|---|---|---|---|---|---|
$189.83 | 4.5% | Nicks Growth: N/A Nick's Expected Margin: N/A FINVIZ Growth: 15% |
Nicks: 6 Finviz: 28 |
Nick's: 0.000 | 5.8 | 81.1 |
Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
---|---|---|---|---|---|
$2.34 EPS | TTM | $14.75 | -92.2% | $64.73 | -65.9% |
$12.28 EPS | 2025 | $77.41 | -59.2% | $339.68 | 78.9% |
$14.05 EPS | 2026 | $88.56 | -53.3% | $388.64 | 104.7% |