| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $493.53 | $1.06T | 13.1 | 24.6 | 7.3% | 13.9% | 0.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2019-12-31 | $286.3B | $42.5B | $33.22 | N/A | N/A | N/A |
| 1 | 2020-12-31 | $286.3B | $42.5B | $17.78 | 0.0% | 0.0% | -46.5% |
| 2 | 2021-12-31 | $354.7B | $89.9B | $39.70 | 23.9% | 111.5% | 123.3% |
| 3 | 2022-12-31 | $234.1B | $-22.8B | $-10.33 | -34.0% | -125.3% | -126.0% |
| 4 | 2023-12-31 | $439.3B | $96.2B | $-10.33 | 87.7% | -522.8% | 0.0% |
| 5 | 2024-12-31 | $424.2B | $89.0B | $44.27 | -3.4% | -7.5% | -528.6% |
| 6 | TTM 2025-03-31 | $415.8B | $80.9B | $37.52 | -2.0% | -9.1% | -15.3% |
| 7 | Average | 12.0% | -92.2% | -98.9% |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 23.9% | -34.0% | 87.7% | -3.4% | -4.9% | 3.5% | 10.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| EPS Growth (%) | 0.0% | 111.5% | -125.3% | -522.8% | -7.5% | -50.2% | 5.0% | -84.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $1,164,532M |
| 1 | Cash | $42,180M |
| 2 | Total Liabilities | $507,790M |
| 3 | Total Debt | $125,927M |
| 4 | Total Equity | $654,471M |
| 5 | Debt to Equity Ratio | 0.19 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | |||||
| 2022 | -34.0% | |||||
| 2023 | 87.7% | |||||
| 2024 | -3.4% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $493.53 | 4.5% | Nicks Growth: 8% Nick's Expected Margin: 14% FINVIZ Growth: 1% |
Nicks: 14 Finviz: 7 |
Nick's: 1.973 | 2.9 | 13.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $37.52 EPS | TTM | $528.75 | 7.1% | $265.21 | -46.3% |
| $20.53 EPS | 2025 | $289.32 | -41.4% | $145.11 | -70.6% |
| $21.56 EPS | 2026 | $303.83 | -38.4% | $152.39 | -69.1% |