| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $119.38 | $286.35B | 16.0 | 12.1 | 9.4% | 6.4% | 0.3 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-03-31 | $509.7B | $149.4B | $56.80 | N/A | N/A | N/A |
| 1 | 2021-03-31 | $717.3B | $150.6B | $55.62 | 40.7% | 0.8% | -2.1% |
| 2 | 2022-03-31 | $853.1B | $62.2B | $22.96 | 18.9% | -58.7% | -58.7% |
| 3 | 2023-03-31 | $868.7B | $72.8B | $27.68 | 1.8% | 16.9% | 20.6% |
| 4 | 2024-03-31 | $941.2B | $80.0B | $27.68 | 8.3% | 9.9% | 0.0% |
| 5 | TTM 2024-12-31 | $981.8B | $120.9B | $7.44 | 4.3% | 51.1% | -73.1% |
| 6 | Average | 14.8% | 4.0% | -22.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 40.7% | 18.9% | 1.8% | 8.3% | -84.8% | 7.0% | -1.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 2 | 2 | |
| EPS Growth (%) | 0.8% | -58.7% | 16.9% | 9.9% | -68.2% | 13.6% | -14.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $1,854,964M |
| 1 | Cash | $162,784M |
| 2 | Total Liabilities | $760,169M |
| 3 | Total Debt | $231,528M |
| 4 | Total Equity | $1,001,129M |
| 5 | Debt to Equity Ratio | 0.23 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | 18.9% | 28.1% | ||||
| 2023 | 1.8% | 1.9% | ||||
| 2024 | 8.3% | 6.7% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $119.38 | 4.5% | Nicks Growth: 10% Nick's Expected Margin: 8% FINVIZ Growth: 10% |
Nicks: 17 Finviz: 18 |
Nick's: 1.365 | 0.3 | 16.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $7.44 EPS | TTM | $126.97 | 6.4% | $131.61 | 10.2% |
| $10.62 EPS | 2026 | $181.23 | 51.8% | $187.87 | 57.4% |
| $12.06 EPS | 2027 | $205.81 | 72.4% | $213.34 | 78.7% |