| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $87.50 | $142.16B | 87.5 | 17.2 | 28.5% | 9.8% | 2.5 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $9.8B | $2.5B | $2.10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $16.4B | $3.2B | $2.61 | 68.3% | 27.0% | 24.3% |
| 2 | 2022-12-31 | $23.6B | $1.3B | $0.85 | 43.6% | -58.3% | -67.4% |
| 3 | 2023-12-31 | $22.7B | $854.0M | $0.53 | -3.9% | -35.3% | -37.6% |
| 4 | 2024-12-31 | $25.8B | $1.6B | $1.01 | 13.7% | 92.2% | 90.6% |
| 5 | TTM 2024-12-31 | $25.8B | $1.6B | $1.01 | 0.0% | 0.0% | 0.0% |
| 6 | Average | 24.3% | 5.1% | 2.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 68.3% | 43.6% | -3.9% | 13.7% | 23.0% | 18.9% | 27.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 14 | 14 | |
| EPS Growth (%) | 27.0% | -58.3% | -35.3% | 92.2% | 354.4% | 30.5% | 68.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 16 | 16 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $69,226M |
| 1 | Cash | $3,787M |
| 2 | Total Liabilities | $11,658M |
| 3 | Total Debt | $2,212M |
| 4 | Total Equity | $57,568M |
| 5 | Debt to Equity Ratio | 0.04 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $87.50 | 4.3% | Nicks Growth: 15% Nick's Expected Margin: 10% FINVIZ Growth: 32% |
Nicks: 28 Finviz: 119 |
Nick's: 2.769 | 5.5 | 87.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.01 EPS | TTM | $27.96 | -68.0% | $120.55 | 37.8% |
| $4.59 EPS | 2025 | $127.08 | 45.2% | $547.85 | 526.1% |
| $5.99 EPS | 2026 | $165.84 | 89.5% | $714.95 | 717.1% |