| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $52.50 | $70.74B | 46.5 | 40.1 | 21.1% | 19.4% | 20.3 |
| 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 2025-03-31 | $11.5B | $1.6B | $1.13 | 1.5% | 1.8% | 0.9% |
| 6 | Average | 14.2% | 36.9% | 12.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 26.1% | 14.4% | 14.3% | 14.6% | 8.1% | 12.8% | 15.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | 83.5% | 37.7% | 36.7% | 24.9% | 6.3% | 17.4% | 34.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $9,044M |
| 1 | Cash | $726M |
| 2 | Total Liabilities | $5,553M |
| 3 | Total Debt | $4,633M |
| 4 | Total Equity | $3,491M |
| 5 | Debt to Equity Ratio | 1.33 |
| 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 | 14.4% | 12.5% | ||||
| 2023 | 14.3% | 10.8% | ||||
| 2024 | 14.6% | 13.9% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $52.50 | 4.5% | Nicks Growth: 20% Nick's Expected Margin: 13% FINVIZ Growth: 15% |
Nicks: 42 Finviz: 27 |
Nick's: 5.488 | 6.2 | 46.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.13 EPS | TTM | $47.70 | -9.1% | $30.45 | -42.0% |
| $1.21 EPS | 2025 | $51.08 | -2.7% | $32.60 | -37.9% |
| $1.42 EPS | 2026 | $59.94 | 14.2% | $38.26 | -27.1% |