| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $358.26 | $249.31B | 24.1 | 20.6 | 13.3% | 11.6% | $3.28 0.9% | 7.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $36.2B | $3.1B | $3.77 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $43.1B | $8.1B | $10.04 | 19.1% | 157.1% | 166.3% |
| 2 | 2022-12-31 | $52.6B | $7.5B | $9.86 | 21.8% | -6.8% | -1.8% |
| 3 | 2023-12-31 | $60.4B | $8.4B | $11.23 | 14.8% | 11.4% | 13.9% |
| 4 | 2024-12-31 | $65.9B | $10.1B | $11.23 | 9.3% | 21.0% | 0.0% |
| 5 | TTM 2025-03-31 | $67.1B | $10.3B | $14.33 | 1.8% | 1.5% | 27.6% |
| 6 | Average | 13.4% | 36.8% | 41.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 19.1% | 21.8% | 14.8% | 9.3% | 9.3% | 8.3% | 13.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 157.1% | -6.8% | 11.4% | 21.0% | 5.8% | 13.9% | 33.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Year | Revenue ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) | Personnel ($) |
|---|---|---|---|---|---|---|
| 2021 | $43.1B | $5.3B | $6.2B | $11.5B | $1.7B | $6.2B |
| 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 |
| TTM | $70.4B | $6.3B | $8.6B | $14.9B | $1.7B | $8.6B |
| Year | Revenue Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) | Personnel Change (%) |
|---|---|---|---|---|---|---|
| 2022 | 22.52 | 3.16 | 16.22 | 10.22 | -4.07 | 16.22 |
| 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 |
| TTM | 6.79 | 3.54 | 5.06 | 4.42 | 4.00 | 5.06 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $295,556M |
| 1 | Cash | $57,830M |
| 2 | Total Liabilities | $263,245M |
| 3 | Total Debt | $59,695M |
| 4 | Total Equity | $32,311M |
| 5 | Debt to Equity Ratio | 1.85 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $358.26 | 4.1% | Nicks Growth: 9% Nick's Expected Margin: 14% FINVIZ Growth: 13% |
Nicks: 16 Finviz: 23 |
Nick's: 2.250 | 3.5 | 24.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $14.89 EPS | TTM | $239.33 | -33.2% | $337.59 | -5.8% |
| $15.40 EPS | 2025 | $247.53 | -30.9% | $349.16 | -2.5% |
| $17.54 EPS | 2026 | $281.92 | -21.3% | $397.67 | 11.0% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 12.95% | 12.29% | 12.89% | 12.19% | 0.57% | 0.60% | 13.34% | 11.65% | 76.0% | 12.0% |
| 3 Years | 12.95% | 12.29% | 12.89% | 12.19% | 0.57% | 0.60% | 13.34% | 11.65% | 76.0% | 12.0% |
| 5 Years | 12.95% | 12.29% | 12.89% | 12.19% | 0.57% | 0.60% | 13.34% | 11.65% | 76.0% | 12.0% |
| 10 Years | 12.95% | 12.29% | 12.89% | 12.19% | 0.57% | 0.60% | 13.34% | 11.65% | 76.0% | 12.0% |