| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $47.47 | $45.64B | 6.6 | 4.5 | 0.5% | -3.2% | 0.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $122.5B | $6.4B | $4.36 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $127.0B | $10.0B | $6.78 | 3.7% | 55.9% | 55.5% |
| 2 | 2022-12-31 | $156.7B | $9.9B | $6.17 | 23.4% | -0.8% | -9.0% |
| 3 | 2023-12-31 | $171.8B | $10.1B | $7.35 | 9.6% | 1.9% | 19.1% |
| 4 | 2024-12-31 | $187.4B | $6.0B | $6.45 | 9.1% | -40.7% | -12.2% |
| 5 | TTM 2025-03-31 | $188.4B | $5.8B | $7.16 | 0.5% | -3.3% | 11.0% |
| 6 | Average | 9.3% | 2.6% | 12.9% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 3.7% | 23.4% | 9.6% | 9.1% | -5.3% | -4.3% | 6.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 55.9% | -0.8% | 1.9% | -40.7% | 49.0% | 0.8% | 11.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $282,104M |
| 1 | Cash | $20,570M |
| 2 | Total Liabilities | $215,678M |
| 3 | Total Debt | $132,678M |
| 4 | Total Equity | $64,372M |
| 5 | Debt to Equity Ratio | 2.06 |
| 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 | 23.4% | 24.4% | ||||
| 2023 | 9.6% | 12.5% | ||||
| 2024 | 9.1% | 7.4% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $47.47 | 4.5% | Nicks Growth: 5% Nick's Expected Margin: 6% FINVIZ Growth: 1% |
Nicks: 11 Finviz: 7 |
Nick's: 0.630 | 0.2 | 6.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $7.16 EPS | TTM | $75.19 | 58.4% | $48.25 | 1.6% |
| $9.31 EPS | 2025 | $97.76 | 105.9% | $62.74 | 32.2% |
| $9.38 EPS | 2026 | $98.50 | 107.5% | $63.21 | 33.2% |