| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $48.17 | $65.29B | 43.4 | 36.8 | 20.1% | 18.2% | 17.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $6.0B | $355.8M | $12.74 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $7.5B | $653.0M | $23.21 | 26.1% | 83.5% | 82.2% |
| 2 | 2022-12-31 | $8.6B | $899.1M | $32.28 | 14.4% | 37.7% | 39.1% |
| 3 | 2023-12-31 | $9.9B | $1.2B | $44.59 | 14.3% | 36.7% | 38.1% |
| 4 | 2024-12-31 | $11.3B | $1.5B | $1.12 | 14.6% | 24.9% | -97.5% |
| 5 | TTM 2024-12-31 | $11.3B | $1.5B | $1.11 | -0.0% | 0.0% | -0.9% |
| 6 | Average | 13.9% | 36.6% | 12.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 26.1% | 14.4% | 14.3% | 14.6% | 10.9% | 12.8% | 15.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 | |
| EPS Growth (%) | 83.5% | 37.7% | 36.7% | 24.9% | 12.2% | 18.9% | 35.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 14 | 14 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $9,204M |
| 1 | Cash | $749M |
| 2 | Total Liabilities | $5,549M |
| 3 | Total Debt | $4,541M |
| 4 | Total Equity | $3,656M |
| 5 | Debt to Equity Ratio | 1.24 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $48.17 | 4.3% | Nicks Growth: 20% Nick's Expected Margin: 13% FINVIZ Growth: 17% |
Nicks: 43 Finviz: 34 |
Nick's: 5.598 | 5.8 | 43.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.11 EPS | TTM | $47.80 | -0.8% | $37.45 | -22.3% |
| $1.27 EPS | 2025 | $54.69 | 13.5% | $42.84 | -11.1% |
| $1.51 EPS | 2026 | $65.02 | 35.0% | $50.94 | 5.8% |