| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $140.21 | $242.88B | 16.0 | 12.7 | 9.3% | 6.9% | 1.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $94.5B | $-5.5B | $-2.96 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $155.6B | $15.6B | $8.15 | 64.7% | -381.9% | -375.3% |
| 2 | 2022-12-31 | $235.7B | $35.5B | $18.36 | 51.5% | 127.0% | 125.3% |
| 3 | 2023-12-31 | $196.9B | $21.4B | $11.41 | -16.5% | -39.7% | -37.9% |
| 4 | 2024-12-31 | $193.4B | $17.7B | $9.76 | -1.8% | -17.4% | -14.5% |
| 5 | TTM 2025-03-31 | $192.9B | $15.7B | $8.75 | -0.2% | -11.3% | -10.3% |
| 6 | Average | 19.5% | -64.7% | -62.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 64.7% | 51.5% | -16.5% | -1.8% | -1.7% | 3.2% | 16.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | -381.9% | 127.0% | -39.7% | -17.4% | -32.6% | 27.2% | -52.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $256,397M |
| 1 | Cash | $4,638M |
| 2 | Total Liabilities | $106,317M |
| 3 | Total Debt | $29,681M |
| 4 | Total Equity | $149,244M |
| 5 | Debt to Equity Ratio | 0.20 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | 51.5% | 46.8% | ||||
| 2023 | -16.5% | -15.6% | ||||
| 2024 | -1.8% | -0.0% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $140.21 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: 7% |
Nicks: 8 Finviz: 13 |
Nick's: 0.776 | 1.2 | 16.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $8.75 EPS | TTM | $67.86 | -51.6% | $116.68 | -16.8% |
| $6.87 EPS | 2025 | $53.28 | -62.0% | $91.61 | -34.7% |
| $8.74 EPS | 2026 | $67.78 | -51.7% | $116.55 | -16.9% |