| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $84.81 | $153.32B | 27.5 | 16.5 | 14.9% | 9.4% | 1.5 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-09-30 | $65.4B | $-2.9B | $-1.58 | N/A | N/A | N/A |
| 1 | 2021-09-30 | $67.4B | $2.0B | $1.10 | 3.1% | -169.7% | -169.6% |
| 2 | 2022-09-30 | $82.7B | $3.1B | $1.73 | 22.7% | 57.6% | 57.3% |
| 3 | 2023-09-30 | $88.9B | $2.4B | $1.29 | 7.5% | -25.2% | -25.4% |
| 4 | 2024-09-30 | $91.4B | $5.0B | $2.72 | 2.8% | 111.2% | 110.9% |
| 5 | TTM 2024-12-31 | $92.5B | $5.6B | $3.08 | 1.2% | 12.9% | 13.2% |
| 6 | Average | 7.5% | -2.6% | -2.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 3.1% | 22.7% | 7.5% | 2.8% | 3.6% | 5.4% | 7.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -169.7% | 57.6% | -25.2% | 111.2% | 98.9% | 11.2% | 14.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $197,046M |
| 1 | Cash | $5,486M |
| 2 | Total Liabilities | $90,307M |
| 3 | Total Debt | $45,308M |
| 4 | Total Equity | $101,933M |
| 5 | Debt to Equity Ratio | 0.44 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $84.81 | 4.3% | Nicks Growth: 6% Nick's Expected Margin: 3% FINVIZ Growth: 12% |
Nicks: 12 Finviz: 20 |
Nick's: 0.356 | 1.7 | 27.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.08 EPS | TTM | $36.53 | -56.9% | $63.07 | -25.6% |
| $5.47 EPS | 2025 | $64.87 | -23.5% | $112.01 | 32.1% |
| $6.08 EPS | 2026 | $72.11 | -15.0% | $124.50 | 46.8% |