| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $113.90 | $204.76B | 23.2 | 22.1 | 13.3% | 12.8% | 2.0 |
| 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 2025-03-31 | $94.0B | $8.9B | $4.91 | 2.9% | 79.2% | 80.5% |
| 6 | Average | 7.8% | 10.6% | 10.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 3.1% | 22.7% | 7.5% | 2.8% | 3.9% | 5.3% | 7.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -169.7% | 57.6% | -25.2% | 111.2% | 108.3% | 8.5% | 15.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $195,833M |
| 1 | Cash | $5,852M |
| 2 | Total Liabilities | $87,067M |
| 3 | Total Debt | $42,889M |
| 4 | Total Equity | $104,339M |
| 5 | Debt to Equity Ratio | 0.41 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | inf% | ||||
| 2022 | 22.7% | 20.5% | ||||
| 2023 | 7.5% | 8.8% | ||||
| 2024 | 2.8% | -0.8% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $113.90 | 4.5% | Nicks Growth: 6% Nick's Expected Margin: 3% FINVIZ Growth: 13% |
Nicks: 12 Finviz: 22 |
Nick's: 0.348 | 2.2 | 23.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.91 EPS | TTM | $56.93 | -50.0% | $108.18 | -5.0% |
| $5.76 EPS | 2025 | $66.78 | -41.4% | $126.91 | 11.4% |
| $6.25 EPS | 2026 | $72.46 | -36.4% | $137.71 | 20.9% |