| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $251.31 | $176.17B | 17.5 | 16.6 | 10.1% | 9.5% | 5.8 |
| 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 2024-12-31 | $65.9B | $10.1B | $14.00 | 0.0% | 0.0% | 24.7% |
| 6 | Average | 13.0% | 36.5% | 40.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 19.1% | 21.8% | 14.8% | 9.3% | 8.4% | 8.2% | 13.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 | |
| EPS Growth (%) | 157.1% | -6.8% | 11.4% | 21.0% | 5.3% | 14.8% | 33.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $271,461M |
| 1 | Cash | $40,552M |
| 2 | Total Liabilities | $241,197M |
| 3 | Total Debt | $51,089M |
| 4 | Total Equity | $30,264M |
| 5 | Debt to Equity Ratio | 1.69 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $251.31 | 4.3% | Nicks Growth: 9% Nick's Expected Margin: 14% FINVIZ Growth: 13% |
Nicks: 16 Finviz: 23 |
Nick's: 2.220 | 2.9 | 17.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $14.00 EPS | TTM | $222.04 | -11.6% | $316.25 | 25.8% |
| $15.21 EPS | 2025 | $241.23 | -4.0% | $343.58 | 36.7% |
| $17.46 EPS | 2026 | $276.91 | 10.2% | $394.40 | 56.9% |