| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $137.87 | $240.82B | 14.2 | 12.5 | 7.8% | 6.5% | 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 2024-12-31 | $193.4B | $17.7B | $9.73 | 0.0% | 0.0% | -0.3% |
| 6 | Average | 19.6% | -62.4% | -60.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 64.7% | 51.5% | -16.5% | -1.8% | 2.0% | 7.6% | 17.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | -381.9% | 127.0% | -39.7% | -17.4% | -14.4% | 30.5% | -49.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $256,938M |
| 1 | Cash | $6,781M |
| 2 | Total Liabilities | $103,781M |
| 3 | Total Debt | $24,541M |
| 4 | Total Equity | $152,318M |
| 5 | Debt to Equity Ratio | 0.16 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $137.87 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: 9% |
Nicks: 8 Finviz: 16 |
Nick's: 0.794 | 1.2 | 14.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $9.73 EPS | TTM | $77.26 | -44.0% | $157.29 | 14.1% |
| $8.65 EPS | 2025 | $68.68 | -50.2% | $139.83 | 1.4% |
| $11.29 EPS | 2026 | $89.65 | -35.0% | $182.51 | 32.4% |