| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $172.61 | $1.83T | 31.3 | 28.1 | 16.4% | 15.2% | 6.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $386.1B | $21.3B | $2.13 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $469.8B | $33.4B | $3.30 | 21.7% | 56.4% | 54.7% |
| 2 | 2022-12-31 | $514.0B | $-2.7B | $-0.27 | 9.4% | -108.2% | -108.2% |
| 3 | 2023-12-31 | $574.8B | $30.4B | $2.95 | 11.8% | -1217.7% | -1192.6% |
| 4 | 2024-12-31 | $638.0B | $59.2B | $2.95 | 11.0% | 94.7% | 0.0% |
| 5 | TTM 2024-12-31 | $638.0B | $59.2B | $5.54 | 0.0% | 0.0% | 87.8% |
| 6 | Average | 10.8% | -235.0% | -231.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 21.7% | 9.4% | 11.8% | 11.0% | 8.5% | 10.1% | 12.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 15 | 15 | |
| EPS Growth (%) | 56.4% | -108.2% | -1217.7% | 94.7% | 13.4% | 14.7% | -191.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 15 | 15 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $624,894M |
| 1 | Cash | $78,779M |
| 2 | Total Liabilities | $338,924M |
| 3 | Total Debt | $130,900M |
| 4 | Total Equity | $285,970M |
| 5 | Debt to Equity Ratio | 0.46 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $172.61 | 4.3% | Nicks Growth: 20% Nick's Expected Margin: 5% FINVIZ Growth: 19% |
Nicks: 43 Finviz: 40 |
Nick's: 2.153 | 2.9 | 31.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.54 EPS | TTM | $238.56 | 38.2% | $221.22 | 28.2% |
| $6.33 EPS | 2025 | $272.58 | 57.9% | $252.76 | 46.4% |
| $7.26 EPS | 2026 | $312.62 | 81.1% | $289.90 | 68.0% |