| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $63.25 | $118.13B | 10.0 | 8.8 | 4.3% | 3.0% | 0.6 |
| 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 2024-12-31 | $81.1B | $12.7B | $5.95 | 0.0% | 0.0% | 46.2% |
| 6 | Average | 1.5% | 13.2% | 13.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -4.8% | 4.8% | 4.2% | 3.3% | 3.3% | 3.4% | 2.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | 98.7% | -32.4% | -37.8% | 37.4% | 9.0% | 24.9% | 16.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $2,352,945M |
| 1 | Cash | $276,532M |
| 2 | Total Liabilities | $2,143,579M |
| 3 | Total Debt | $335,805M |
| 4 | Total Equity | $208,598M |
| 5 | Debt to Equity Ratio | 1.61 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $63.25 | 4.3% | Nicks Growth: 0% Nick's Expected Margin: 20% FINVIZ Growth: 24% |
Nicks: 6 Finviz: 63 |
Nick's: 1.291 | 1.6 | 10.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.95 EPS | TTM | $38.42 | -39.3% | $374.28 | 491.7% |
| $7.40 EPS | 2025 | $47.78 | -24.5% | $465.50 | 636.0% |
| $9.24 EPS | 2026 | $59.66 | -5.7% | $581.24 | 819.0% |