| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $67.29 | $84.95B | 18.4 | 10.4 | 10.6% | 4.7% | 1.1 |
| 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 2024-12-31 | $372.8B | $4.6B | $3.66 | 0.0% | 0.0% | -0.3% |
| 6 | Average | 6.8% | 2.9% | 3.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 8.7% | 10.4% | 10.9% | 4.2% | 4.1% | 5.6% | 7.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 11.5% | -46.1% | 93.6% | -44.7% | 61.1% | 15.6% | 15.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $253,215M |
| 1 | Cash | $8,586M |
| 2 | Total Liabilities | $177,485M |
| 3 | Total Debt | $82,920M |
| 4 | Total Equity | $75,560M |
| 5 | Debt to Equity Ratio | 1.10 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $67.29 | 4.3% | Nicks Growth: 5% Nick's Expected Margin: 2% FINVIZ Growth: 14% |
Nicks: 11 Finviz: 24 |
Nick's: 0.215 | 0.2 | 18.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.66 EPS | TTM | $39.32 | -41.6% | $88.65 | 31.7% |
| $5.89 EPS | 2025 | $63.28 | -6.0% | $142.67 | 112.0% |
| $6.81 EPS | 2026 | $73.17 | 8.7% | $164.95 | 145.1% |