| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $63.58 | $80.43B | 15.2 | 9.8 | 8.8% | 4.3% | 1.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $268.7B | $7.2B | $5.48 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $292.1B | $8.0B | $6.00 | 8.7% | 11.5% | 9.5% |
| 2 | 2022-12-31 | $322.5B | $4.3B | $3.29 | 10.4% | -46.1% | -45.2% |
| 3 | 2023-12-31 | $357.8B | $8.3B | $6.49 | 10.9% | 93.6% | 97.3% |
| 4 | 2024-12-31 | $372.8B | $4.6B | $3.67 | 4.2% | -44.7% | -43.5% |
| 5 | TTM 2025-03-31 | $379.0B | $5.3B | $4.19 | 1.6% | 14.4% | 14.2% |
| 6 | Average | 7.2% | 5.7% | 6.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 8.7% | 10.4% | 10.9% | 4.2% | 3.5% | 4.6% | 7.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 11.5% | -46.1% | 93.6% | -44.7% | 67.2% | 14.4% | 16.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $255,585M |
| 1 | Cash | $10,076M |
| 2 | Total Liabilities | $178,475M |
| 3 | Total Debt | $81,213M |
| 4 | Total Equity | $76,929M |
| 5 | Debt to Equity Ratio | 1.06 |
| 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 | 10.4% | 11.7% | ||||
| 2023 | 10.9% | 13.2% | ||||
| 2024 | 4.2% | 6.0% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $63.58 | 4.5% | Nicks Growth: 5% Nick's Expected Margin: 2% FINVIZ Growth: 14% |
Nicks: 11 Finviz: 24 |
Nick's: 0.210 | 0.2 | 15.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.19 EPS | TTM | $44.00 | -30.8% | $101.77 | 60.1% |
| $6.10 EPS | 2025 | $64.06 | 0.8% | $148.16 | 133.0% |
| $6.98 EPS | 2026 | $73.30 | 15.3% | $169.54 | 166.7% |