| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $416.92 | $177.69B | 27.5 | 20.3 | 15.2% | 11.8% | 13.8 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-11-30 | $12.9B | $5.3B | $10.94 | N/A | N/A | N/A |
| 1 | 2021-11-30 | $15.8B | $4.8B | $10.10 | 22.7% | -8.3% | -7.7% |
| 2 | 2022-11-30 | $17.6B | $4.8B | $10.13 | 11.5% | -1.4% | 0.3% |
| 3 | 2023-11-30 | $19.4B | $5.4B | $11.87 | 10.2% | 14.1% | 17.2% |
| 4 | 2024-11-30 | $21.5B | $5.6B | $12.43 | 10.8% | 2.4% | 4.7% |
| 5 | TTM 2025-02-28 | $22.0B | $6.8B | $15.14 | 2.5% | 21.4% | 21.8% |
| 6 | Average | 11.5% | 5.6% | 7.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 22.7% | 11.5% | 10.2% | 10.8% | 8.9% | 9.4% | 12.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | -8.3% | -1.4% | 14.1% | 2.4% | 56.1% | 12.5% | 12.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $29,955M |
| 1 | Cash | $6,758M |
| 2 | Total Liabilities | $16,860M |
| 3 | Total Debt | $6,563M |
| 4 | Total Equity | $13,095M |
| 5 | Debt to Equity Ratio | 0.50 |
| 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 | 11.5% | 16.1% | ||||
| 2023 | 10.2% | 8.7% | ||||
| 2024 | 10.8% | 0.2% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $416.92 | 4.5% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 12% |
Nicks: 21 Finviz: 20 |
Nick's: 5.148 | 8.1 | 27.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $15.14 EPS | TTM | $311.75 | -25.2% | $297.83 | -28.6% |
| $20.36 EPS | 2025 | $419.24 | 0.6% | $400.51 | -3.9% |
| $22.90 EPS | 2026 | $471.54 | 13.1% | $450.48 | 8.0% |