| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $213.57 | $2.27T | 34.8 | 34.7 | 17.8% | 17.8% | 7.4 |
| 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 2025-03-31 | $650.3B | $65.9B | $6.14 | 1.9% | 11.3% | 108.1% |
| 6 | Average | 11.2% | -232.7% | -227.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 21.7% | 9.4% | 11.8% | 11.0% | 8.7% | 9.6% | 12.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 16 | 16 | |
| EPS Growth (%) | 56.4% | -108.2% | -1217.7% | 94.7% | 13.1% | 14.1% | -191.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 15 | 15 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $643,256M |
| 1 | Cash | $66,207M |
| 2 | Total Liabilities | $337,389M |
| 3 | Total Debt | $133,245M |
| 4 | Total Equity | $305,867M |
| 5 | Debt to Equity Ratio | 0.44 |
| 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 | 9.4% | 6.1% | ||||
| 2023 | 11.8% | 5.5% | ||||
| 2024 | 11.0% | 7.1% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $213.57 | 4.5% | Nicks Growth: 20% Nick's Expected Margin: 5% FINVIZ Growth: 17% |
Nicks: 42 Finviz: 33 |
Nick's: 2.111 | 3.5 | 34.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.14 EPS | TTM | $259.19 | 21.4% | $202.42 | -5.2% |
| $6.31 EPS | 2025 | $266.36 | 24.7% | $208.02 | -2.6% |
| $7.20 EPS | 2026 | $303.93 | 42.3% | $237.36 | 11.1% |