| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $65.63 | $126.47B | 22.9 | 17.5 | 12.9% | 10.1% | 1.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $46.9B | $1.4B | $0.70 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $54.3B | $4.7B | $2.33 | 15.8% | 232.4% | 232.9% |
| 2 | 2022-12-31 | $57.8B | $6.0B | $2.97 | 6.4% | 27.8% | 27.5% |
| 3 | 2023-12-31 | $59.4B | $5.3B | $2.65 | 2.8% | -10.5% | -10.8% |
| 4 | 2024-12-31 | $59.8B | $5.9B | $2.65 | 0.7% | 9.6% | 0.0% |
| 5 | TTM 2024-12-31 | $59.8B | $5.9B | $2.86 | -0.0% | -0.0% | 7.9% |
| 6 | Average | 5.1% | 51.9% | 51.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 15.8% | 6.4% | 2.8% | 0.7% | 1.4% | 3.7% | 5.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | 232.4% | 27.8% | -10.5% | 9.6% | 22.4% | 11.6% | 48.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $206,637M |
| 1 | Cash | $11,174M |
| 2 | Total Liabilities | $117,937M |
| 3 | Total Debt | $72,170M |
| 4 | Total Equity | $78,237M |
| 5 | Debt to Equity Ratio | 0.92 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $65.63 | 4.3% | Nicks Growth: 10% Nick's Expected Margin: 9% FINVIZ Growth: 9% |
Nicks: 17 Finviz: 16 |
Nick's: 1.570 | 2.1 | 22.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.86 EPS | TTM | $49.88 | -24.0% | $46.81 | -28.7% |
| $3.72 EPS | 2025 | $64.88 | -1.1% | $60.88 | -7.2% |
| $4.15 EPS | 2026 | $72.38 | 10.3% | $67.92 | 3.5% |