| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $71.01 | $138.69B | 20.9 | 19.0 | 12.2% | 11.1% | 1.8 |
| 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 2025-03-31 | $58.8B | $6.9B | $3.40 | -1.5% | 18.0% | 28.3% |
| 6 | Average | 4.8% | 55.5% | 55.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 15.8% | 6.4% | 2.8% | 0.7% | 1.7% | 4.3% | 5.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 | |
| EPS Growth (%) | 232.4% | 27.8% | -10.5% | 9.6% | 20.4% | 10.2% | 48.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 4 | 4 |
| 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 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | inf% | ||||
| 2022 | 6.4% | 13.9% | ||||
| 2023 | 2.8% | 4.1% | ||||
| 2024 | 0.7% | -2.4% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $71.01 | 4.5% | Nicks Growth: 10% Nick's Expected Margin: 9% FINVIZ Growth: 10% |
Nicks: 17 Finviz: 18 |
Nick's: 1.536 | 2.4 | 20.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.40 EPS | TTM | $58.02 | -18.3% | $59.52 | -16.2% |
| $3.61 EPS | 2025 | $61.61 | -13.2% | $63.20 | -11.0% |
| $3.98 EPS | 2026 | $67.92 | -4.4% | $69.68 | -1.9% |