| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $166.35 | $17.84B | 14.1 | 8.0 | 8.0% | 2.3% | 2.2 |
| 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 2025-03-31 | $4.3B | $1.3B | $11.77 | 1.2% | -2.1% | -2.5% |
| 6 | Average | 10.4% | -403.9% | -407.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 7.8% | -10.4% | 26.7% | 26.7% | 16.0% | 16.6% | 13.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | 17.7% | -109.4% | -1981.0% | 55.5% | 20.6% | 50.5% | -324.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $12,117M |
| 1 | Cash | $838M |
| 2 | Total Liabilities | $3,929M |
| 3 | Total Debt | $630M |
| 4 | Total Equity | $8,187M |
| 5 | Debt to Equity Ratio | 0.08 |
| 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 | -10.4% | 16.2% | ||||
| 2023 | 26.7% | -20.8% | ||||
| 2024 | 26.7% | 16.4% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $166.35 | 4.5% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 31% |
Nicks: 21 Finviz: 107 |
Nick's: 5.148 | 4.2 | 14.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $11.77 EPS | TTM | $242.36 | 45.7% | $1,255.70 | 654.9% |
| $14.53 EPS | 2025 | $299.19 | 79.9% | $1,550.15 | 831.9% |
| $21.87 EPS | 2026 | $450.33 | 170.7% | $2,333.23 | 1302.6% |