| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $104.54 | $130.32B | 275.1 | 14.1 | 43.6% | 7.8% | 6.7 |
| 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 2024-12-31 | $28.8B | $480.0M | $0.38 | -0.0% | 0.0% | -91.6% |
| 6 | Average | 3.2% | 973.3% | 953.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 10.6% | -0.1% | -0.6% | 6.0% | -0.4% | 4.0% | 3.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 4961.0% | -26.2% | 23.4% | -91.5% | 1941.4% | 5.6% | 1135.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $58,995M |
| 1 | Cash | $9,991M |
| 2 | Total Liabilities | $39,749M |
| 3 | Total Debt | $26,711M |
| 4 | Total Equity | $19,330M |
| 5 | Debt to Equity Ratio | 1.38 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $104.54 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 15% FINVIZ Growth: 25% |
Nicks: 8 Finviz: 67 |
Nick's: 1.191 | 4.5 | 275.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.38 EPS | TTM | $3.02 | -97.1% | $25.31 | -75.8% |
| $7.86 EPS | 2025 | $62.41 | -40.3% | $523.56 | 400.8% |
| $8.30 EPS | 2026 | $65.90 | -37.0% | $552.87 | 428.9% |