| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $468.21 | $16.03B | 26.8 | 26.5 | 14.9% | 14.8% | -4.1 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $4.1B | $491.3M | $12.47 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $4.4B | $510.5M | $14.04 | 5.8% | 3.9% | 12.6% |
| 2 | 2022-12-31 | $4.5B | $452.3M | $12.66 | 4.1% | -11.4% | -9.8% |
| 3 | 2023-12-31 | $4.5B | $519.1M | $14.80 | -1.3% | 14.8% | 16.9% |
| 4 | 2024-12-31 | $4.7B | $584.2M | $14.80 | 5.1% | 12.5% | 0.0% |
| 5 | TTM 2025-03-31 | $4.7B | $608.0M | $17.43 | 0.6% | 4.1% | 17.8% |
| 6 | Average | 2.9% | 4.8% | 7.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 5.8% | 4.1% | -1.3% | 5.1% | 5.0% | 6.7% | 4.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | 3.9% | -11.4% | 14.8% | 12.5% | 4.2% | 9.3% | 5.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $1,878M |
| 1 | Cash | $304M |
| 2 | Total Liabilities | $5,790M |
| 3 | Total Debt | $5,206M |
| 4 | Total Equity | $-3,913M |
| 5 | Debt to Equity Ratio | -1.33 |
| 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 | 4.1% | 8.2% | ||||
| 2023 | -1.3% | -4.7% | ||||
| 2024 | 5.1% | 3.9% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $468.21 | 4.5% | Nicks Growth: 8% Nick's Expected Margin: 12% FINVIZ Growth: 8% |
Nicks: 14 Finviz: 15 |
Nick's: 1.691 | 3.4 | 26.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $17.43 EPS | TTM | $245.63 | -47.5% | $255.78 | -45.4% |
| $17.77 EPS | 2025 | $250.42 | -46.5% | $260.77 | -44.3% |
| $19.42 EPS | 2026 | $273.67 | -41.5% | $284.99 | -39.1% |