| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $314.95 | $33.84B | 20.3 | 13.4 | 11.8% | 7.5% | - | 3.4 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $2,711M | $398M | $3.76 | 2024-02-03 03:17:10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $2,923M | $469M | $4.41 | 2026-03-02 08:38:46 | 7.8% | 17.7% | 17.3% |
| 2 | 2022-12-31 | $2,619M | $-44M | $-0.41 | 2026-06-05 09:08:14 | -10.4% | -109.4% | -109.3% |
| 3 | 2023-12-31 | $3,319M | $831M | $7.78 | 2026-06-05 09:08:14 | 26.7% | -1981.0% | -1997.6% |
| 4 | 2024-12-31 | $4,206M | $1,292M | $12.07 | 2026-06-05 09:08:14 | 26.7% | 55.5% | 55.1% |
| 5 | 2025-12-31 | $5,219M | $1,528M | $14.25 | 2026-06-05 09:08:14 | 24.1% | 18.3% | 18.1% |
| 6 | TTM 2026-03-31 | $5,419M | $1,665M | $15.50 | 2026-05-04 08:52:42 | 3.8% | 9.0% | 8.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 7.8% | -10.4% | 26.7% | 26.7% | 24.1% | -2.4% | 16.0% | 12.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 27 | |
| EPS Growth (%) | 17.7% | -109.4% | -1981.0% | 55.5% | 18.3% | 22.2% | 33.1% | -277.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 28 |
How the next-FY EPS and revenue estimates have drifted over time. One line per fiscal year – past lines end when that FY became current.
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|
| 2022 | $2.6B | $2.3B | $112.8M | $164.7M | $269.7M |
| 2023 | $3.3B | $1.7B | $152.3M | $197.6M | $308.0M |
| 2024 | $4.2B | $1.9B | $191.4M | $188.3M | $423.5M |
| 2025 | $5.2B | $2.6B | $233.4M | $203.8M | $529.2M |
| TTM | $5.4B | $2.6B | $248.0M | $215.9M | $551.8M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|
| 2023 | 26.70 | -24.99 | 35.02 | 19.97 | 14.19 |
| 2024 | 26.75 | 12.57 | 25.65 | -4.74 | 37.50 |
| 2025 | 24.09 | 33.50 | 21.97 | 8.23 | 24.96 |
| TTM | 3.83 | 1.38 | 6.24 | 5.97 | 4.26 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $13,351M |
| 1 | Cash | $2,363M |
| 2 | Total Liabilities | $3,473M |
| 3 | Total Debt | $587M |
| 4 | Total Equity | $9,879M |
| 5 | Debt to Equity Ratio | 0.06 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $314.95 | 4.5% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 27% |
Nicks: 21 Finviz: 75 |
Nick's: 5.164 | 6.2 | 20.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $15.50 EPS | TTM | $320.14 | 1.6% | $1160.65 | 268.5% |
| $17.38 EPS | 2026 | $359.06 | 14.0% | $1301.74 | 313.3% |
| $23.15 EPS | 2027 | $478.07 | 51.8% | $1733.19 | 450.3% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 9.55% | 3.91% | 9.72% | 3.92% | 1.50% | 1.59% | 11.82% | 7.48% | 98.4% | 99.6% |
| 3 Years | 9.55% | 3.91% | 9.72% | 3.92% | 1.50% | 1.59% | 11.82% | 7.48% | 98.4% | 99.6% |
| 5 Years | 9.55% | 3.91% | 9.72% | 3.92% | 1.50% | 1.59% | 11.82% | 7.48% | 98.4% | 99.6% |
| 10 Years | 9.55% | 3.91% | 9.72% | 3.92% | 1.50% | 1.59% | 11.82% | 7.48% | 98.4% | 99.6% |