| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $308.90 | $212.79B | 20.1 | 15.4 | 11.2% | 8.4% | $3.28 1.1% | 6.3 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $36,239M | $3,135M | $3.77 | 2024-02-09 04:06:50 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $43,147M | $8,060M | $9.86 | 2026-02-09 08:39:38 | 19.1% | 157.1% | 161.5% |
| 2 | 2022-12-31 | $52,862M | $7,514M | $9.86 | 2026-02-27 21:53:46 | 22.5% | -6.8% | 0.0% |
| 3 | 2023-12-31 | $60,515M | $8,374M | $11.23 | 2026-02-27 21:53:46 | 14.5% | 11.4% | 13.9% |
| 4 | 2024-12-31 | $65,949M | $10,129M | $14.04 | 2026-02-27 21:53:46 | 9.0% | 21.0% | 25.0% |
| 5 | 2025-12-31 | $72,230M | $10,833M | $15.41 | 2026-02-27 21:53:46 | 9.5% | 7.0% | 9.8% |
| 6 | TTM 2025-12-31 | $72,230M | $10,833M | $15.39 | 2026-02-04 08:29:00 | 0.0% | 0.0% | -0.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 19.1% | 22.5% | 14.5% | 9.0% | 9.5% | 9.0% | 8.2% | 13.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 157.1% | -6.8% | 11.4% | 21.0% | 7.0% | 11.3% | 14.5% | 30.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Year | Revenue ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) | Personnel ($) |
|---|---|---|---|---|---|---|
| 2022 | $52.9B | $5.5B | $7.3B | $12.7B | $1.6B | $7.3B |
| 2023 | $60.5B | $5.2B | $8.1B | $13.3B | $1.7B | $8.1B |
| 2024 | $65.9B | $6.0B | $8.2B | $14.2B | $1.7B | $8.2B |
| 2025 | $72.2B | $6.3B | $9.0B | $15.3B | $1.8B | $9.0B |
| TTM | $72.2B | $6.3B | $9.0B | $15.3B | $1.8B | $9.0B |
| Year | Revenue Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) | Personnel Change (%) |
|---|---|---|---|---|---|---|
| 2023 | 14.48 | -4.49 | 11.24 | 4.48 | 1.54 | 11.24 |
| 2024 | 8.98 | 15.86 | 1.62 | 7.21 | 1.51 | 1.62 |
| 2025 | 9.52 | 3.51 | 9.98 | 7.23 | 6.03 | 9.98 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $297,550M |
| 1 | Cash | $53,468M |
| 2 | Total Liabilities | $265,133M |
| 3 | Total Debt | $59,233M |
| 4 | Total Equity | $32,417M |
| 5 | Debt to Equity Ratio | 1.83 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $308.90 | 4.0% | Nicks Growth: 9% Nick's Expected Margin: 14% FINVIZ Growth: 14% |
Nicks: 16 Finviz: 27 |
Nick's: 2.289 | 2.9 | 20.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $15.39 EPS | TTM | $251.60 | -18.6% | $411.99 | 33.4% |
| $17.50 EPS | 2026 | $286.09 | -7.4% | $468.47 | 51.7% |
| $20.04 EPS | 2027 | $327.61 | 6.1% | $536.47 | 73.7% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 12.93% | 12.02% | 12.89% | 12.09% | 0.58% | 0.96% | 12.12% | 9.27% | 8.5% | 2.3% |
| 3 Years | 12.93% | 12.02% | 12.89% | 12.09% | 0.58% | 0.96% | 12.12% | 9.27% | 8.5% | 2.3% |
| 5 Years | 12.93% | 12.02% | 12.89% | 12.09% | 0.58% | 0.96% | 12.12% | 9.27% | 8.5% | 2.3% |
| 10 Years | 12.93% | 12.02% | 12.89% | 12.09% | 0.58% | 0.96% | 12.12% | 9.27% | 8.5% | 2.3% |