| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $127.98 | $13.72B | 10.6 | 6.1 | 4.9% | -0.5% | 1.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $2.7B | $398.4M | $3.76 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $2.9B | $468.7M | $4.41 | 7.8% | 17.7% | 17.3% |
| 2 | 2022-12-31 | $2.6B | $-44.2M | $-0.41 | -10.4% | -109.4% | -109.3% |
| 3 | 2023-12-31 | $3.3B | $830.8M | $7.78 | 26.7% | -1981.0% | -1997.6% |
| 4 | 2024-12-31 | $4.2B | $1.3B | $12.07 | 26.7% | 55.5% | 55.1% |
| 5 | TTM 2024-12-31 | $4.2B | $1.3B | $12.02 | 0.0% | 0.0% | -0.4% |
| 6 | Average | 10.2% | -403.4% | -407.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 7.8% | -10.4% | 26.7% | 26.7% | 31.2% | 18.7% | 16.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 | |
| EPS Growth (%) | 17.7% | -109.4% | -1981.0% | 55.5% | 55.6% | 39.9% | -320.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 14 | 14 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $12,124M |
| 1 | Cash | $1,621M |
| 2 | Total Liabilities | $4,147M |
| 3 | Total Debt | $719M |
| 4 | Total Equity | $7,978M |
| 5 | Debt to Equity Ratio | 0.09 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $127.98 | 4.3% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 34% |
Nicks: 21 Finviz: 132 |
Nick's: 5.259 | 3.3 | 10.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $12.02 EPS | TTM | $252.85 | 97.6% | $1,589.50 | 1142.0% |
| $18.75 EPS | 2025 | $394.43 | 208.2% | $2,479.46 | 1837.4% |
| $26.24 EPS | 2026 | $551.99 | 331.3% | $3,469.92 | 2611.3% |