| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $78.26 | $146.17B | 12.4 | 10.9 | 6.7% | 5.4% | 0.8 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $75.5B | $11.0B | $5.45 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $71.9B | $22.0B | $10.80 | -4.8% | 98.7% | 98.1% |
| 2 | 2022-12-31 | $75.3B | $14.8B | $7.04 | 4.8% | -32.4% | -34.8% |
| 3 | 2023-12-31 | $78.5B | $9.2B | $4.07 | 4.2% | -37.8% | -42.2% |
| 4 | 2024-12-31 | $81.1B | $12.7B | $4.07 | 3.3% | 37.4% | 0.0% |
| 5 | TTM 2025-03-31 | $81.6B | $13.4B | $6.33 | 0.6% | 5.5% | 55.5% |
| 6 | Average | 1.6% | 14.3% | 15.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -4.8% | 4.8% | 4.2% | 3.3% | 3.2% | 3.0% | 2.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | 98.7% | -32.4% | -37.8% | 37.4% | 7.8% | 25.8% | 16.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $2,571,514M |
| 1 | Cash | $308,331M |
| 2 | Total Liabilities | $2,358,256M |
| 3 | Total Debt | $344,823M |
| 4 | Total Equity | $212,408M |
| 5 | Debt to Equity Ratio | 1.62 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | |||||
| 2022 | 3.6% | |||||
| 2023 | 3.4% | |||||
| 2024 | 5.3% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $78.26 | 4.5% | Nicks Growth: 0% Nick's Expected Margin: 20% FINVIZ Growth: 25% |
Nicks: 6 Finviz: 63 |
Nick's: 1.261 | 2.0 | 12.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.33 EPS | TTM | $39.90 | -49.0% | $400.85 | 412.2% |
| $7.32 EPS | 2025 | $46.14 | -41.0% | $463.54 | 492.3% |
| $9.21 EPS | 2026 | $58.05 | -25.8% | $583.22 | 645.2% |