| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $37.41 | $282.82B | 11.2 | 10.2 | 5.4% | 4.5% | 1.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $85.5B | $17.9B | $1.88 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $89.1B | $32.0B | $3.60 | 4.2% | 78.7% | 91.5% |
| 2 | 2022-12-31 | $95.0B | $27.5B | $3.21 | 6.6% | -13.9% | -10.8% |
| 3 | 2023-12-31 | $98.6B | $26.5B | $3.10 | 3.8% | -3.7% | -3.4% |
| 4 | 2024-12-31 | $101.9B | $27.1B | $3.25 | 3.4% | 2.3% | 4.8% |
| 5 | TTM 2024-12-31 | $101.9B | $27.1B | $3.21 | 0.0% | 0.0% | -1.2% |
| 6 | Average | 3.6% | 12.7% | 16.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 4.2% | 6.6% | 3.8% | 3.4% | 5.8% | 6.2% | 5.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 78.7% | -13.9% | -3.7% | 2.3% | 1.7% | 17.0% | 13.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $3,261,519M |
| 1 | Cash | $296,486M |
| 2 | Total Liabilities | $2,965,960M |
| 3 | Total Debt | $326,670M |
| 4 | Total Equity | $295,559M |
| 5 | Debt to Equity Ratio | 1.11 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $37.41 | 4.3% | Nicks Growth: 10% Nick's Expected Margin: 25% FINVIZ Growth: 14% |
Nicks: 17 Finviz: 26 |
Nick's: 4.360 | 2.9 | 11.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.21 EPS | TTM | $55.99 | 49.7% | $82.88 | 121.5% |
| $3.65 EPS | 2025 | $63.66 | 70.2% | $94.24 | 151.9% |
| $4.27 EPS | 2026 | $74.47 | 99.1% | $110.25 | 194.7% |