| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $112.46 | $139.89B | 23.6 | 15.1 | 13.5% | 8.7% | 7.3 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $24.7B | $123.0M | $0.10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $27.3B | $6.2B | $4.96 | 10.6% | 4961.0% | 4860.0% |
| 2 | 2022-12-31 | $27.3B | $4.6B | $3.66 | -0.1% | -26.2% | -26.2% |
| 3 | 2023-12-31 | $27.1B | $5.7B | $4.54 | -0.6% | 23.4% | 24.0% |
| 4 | 2024-12-31 | $28.8B | $480.0M | $4.54 | 6.0% | -91.5% | 0.0% |
| 5 | TTM 2025-03-31 | $22.1B | $4.7B | $4.76 | -23.3% | 868.8% | 4.8% |
| 6 | Average | -1.5% | 1147.1% | 972.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 10.6% | -0.1% | -0.6% | 6.0% | -0.4% | 4.4% | 3.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 4961.0% | -26.2% | 23.4% | -91.5% | 1949.9% | 6.1% | 1137.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $56,434M |
| 1 | Cash | $7,926M |
| 2 | Total Liabilities | $37,356M |
| 3 | Total Debt | $24,952M |
| 4 | Total Equity | $19,162M |
| 5 | Debt to Equity Ratio | 1.30 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | -0.1% | -14.3% | ||||
| 2023 | -0.6% | 14.9% | ||||
| 2024 | 6.0% | -3.8% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $112.46 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 15% FINVIZ Growth: 26% |
Nicks: 8 Finviz: 69 |
Nick's: 1.163 | 4.9 | 23.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.76 EPS | TTM | $36.92 | -67.2% | $328.53 | 192.1% |
| $7.91 EPS | 2025 | $61.34 | -45.5% | $545.94 | 385.5% |
| $8.39 EPS | 2026 | $65.07 | -42.1% | $579.07 | 414.9% |