| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $181.79 | $193.89B | 29.9 | 34.7 | 15.8% | 17.5% | 10.1 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $75.8B | $5.7B | $4.64 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $56.5B | $-6.3B | $-6.00 | -25.5% | -211.1% | -229.3% |
| 2 | 2022-12-31 | $58.1B | $339.0M | $0.05 | 2.9% | -105.3% | -100.8% |
| 3 | 2023-12-31 | $68.0B | $9.5B | $8.44 | 17.0% | 2696.8% | 16780.0% |
| 4 | 2024-12-31 | $38.7B | $6.6B | $8.44 | -43.0% | -30.9% | 0.0% |
| 5 | TTM 2024-12-31 | $45.8B | $6.6B | $6.10 | 18.3% | -0.0% | -27.7% |
| 6 | Average | -6.1% | 469.9% | 3284.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -25.5% | 2.9% | 17.0% | -43.0% | 1.8% | 12.2% | -5.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 | |
| EPS Growth (%) | -211.1% | -105.3% | 2696.8% | -30.9% | -12.0% | 18.1% | 392.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $123,140M |
| 1 | Cash | $13,619M |
| 2 | Total Liabilities | $103,575M |
| 3 | Total Debt | $19,273M |
| 4 | Total Equity | $19,342M |
| 5 | Debt to Equity Ratio | 1.00 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $181.79 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 14% FINVIZ Growth: 17% |
Nicks: 8 Finviz: 33 |
Nick's: 1.112 | 5.0 | 29.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.10 EPS | TTM | $48.44 | -73.4% | $204.16 | 12.3% |
| $5.41 EPS | 2025 | $42.96 | -76.4% | $181.06 | -0.4% |
| $6.39 EPS | 2026 | $50.74 | -72.1% | $213.86 | 17.6% |