| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $466.74 | $16.01B | 27.9 | 26.5 | 15.1% | 14.5% | -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 2024-12-31 | $4.7B | $584.2M | $16.70 | 0.0% | 0.0% | 12.8% |
| 6 | Average | 2.7% | 4.0% | 6.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 5.8% | 4.1% | -1.3% | 5.1% | 5.2% | 6.7% | 4.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 3.9% | -11.4% | 14.8% | 12.5% | 2.8% | 11.1% | 5.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $1,737M |
| 1 | Cash | $186M |
| 2 | Total Liabilities | $5,699M |
| 3 | Total Debt | $5,197M |
| 4 | Total Equity | $-3,962M |
| 5 | Debt to Equity Ratio | -1.31 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $466.74 | 4.3% | Nicks Growth: 8% Nick's Expected Margin: 12% FINVIZ Growth: 9% |
Nicks: 14 Finviz: 16 |
Nick's: 1.729 | 3.4 | 27.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $16.70 EPS | TTM | $240.63 | -48.4% | $260.34 | -44.2% |
| $17.51 EPS | 2025 | $252.30 | -45.9% | $272.97 | -41.5% |
| $19.46 EPS | 2026 | $280.39 | -39.9% | $303.37 | -35.0% |