| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $175.03 | $44.44B | 18.4 | 49.0 | 10.6% | 21.5% | 4.3 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $1.3B | $322.3M | $0.58 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $7.8B | $3.6B | $17.47 | 513.7% | 1024.4% | 2901.4% |
| 2 | 2022-12-31 | $3.2B | $-2.6B | $-11.81 | -59.3% | -172.4% | -167.6% |
| 3 | 2023-12-31 | $3.1B | $94.9M | $0.40 | -2.7% | -103.6% | -103.4% |
| 4 | 2024-12-31 | $6.6B | $2.6B | $10.42 | 111.2% | 2618.5% | 2505.0% |
| 5 | TTM 2024-12-31 | $6.6B | $2.6B | $9.47 | 0.0% | 0.0% | -9.1% |
| 6 | Average | 112.6% | 673.4% | 1025.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 513.7% | -59.3% | -2.7% | 111.2% | 26.1% | 1.1% | 98.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 1024.4% | -172.4% | -103.6% | 2618.5% | -24.7% | 7.1% | 558.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $22,542M |
| 1 | Cash | $8,544M |
| 2 | Total Liabilities | $12,265M |
| 3 | Total Debt | $4,320M |
| 4 | Total Equity | $10,277M |
| 5 | Debt to Equity Ratio | 0.42 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $175.03 | 4.3% | Nicks Growth: 8% Nick's Expected Margin: 10% FINVIZ Growth: -4% |
Nicks: 14 Finviz: 4 |
Nick's: 1.441 | 7.1 | 18.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $9.47 EPS | TTM | $136.45 | -22.0% | $37.90 | -78.3% |
| $7.65 EPS | 2025 | $110.23 | -37.0% | $30.62 | -82.5% |
| $8.19 EPS | 2026 | $118.01 | -32.6% | $32.78 | -81.3% |