| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $44.57 | $44.35B | 7.0 | 4.2 | 0.8% | -4.0% | 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 2024-12-31 | $187.4B | $6.0B | $6.46 | -0.0% | 0.0% | 0.2% |
| 6 | Average | 9.2% | 3.3% | 10.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 3.7% | 23.4% | 9.6% | 9.1% | -4.3% | -2.5% | 6.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | 55.9% | -0.8% | 1.9% | -40.7% | 85.3% | 0.2% | 17.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $279,761M |
| 1 | Cash | $19,872M |
| 2 | Total Liabilities | $214,171M |
| 3 | Total Debt | $130,693M |
| 4 | Total Equity | $63,072M |
| 5 | Debt to Equity Ratio | 2.07 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $44.57 | 4.3% | Nicks Growth: 8% Nick's Expected Margin: 6% FINVIZ Growth: -1% |
Nicks: 14 Finviz: 6 |
Nick's: 0.865 | 0.2 | 7.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.46 EPS | TTM | $93.08 | 108.8% | $37.32 | -16.3% |
| $11.19 EPS | 2025 | $161.23 | 261.7% | $64.64 | 45.0% |
| $11.21 EPS | 2026 | $161.52 | 262.4% | $64.75 | 45.3% |