| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $151.16 | $1.85T | 18.8 | 16.9 | 10.8% | 9.6% | 5.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $182.5B | $40.3B | $2.96 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $257.6B | $76.0B | $5.69 | 41.2% | 88.8% | 92.5% |
| 2 | 2022-12-31 | $282.8B | $60.0B | $4.59 | 9.8% | -21.1% | -19.4% |
| 3 | 2023-12-31 | $307.4B | $73.8B | $5.84 | 8.7% | 23.0% | 27.2% |
| 4 | 2024-12-31 | $350.0B | $100.1B | $5.84 | 13.9% | 35.7% | 0.0% |
| 5 | TTM 2024-12-31 | $350.0B | $100.1B | $8.04 | 0.0% | 0.0% | 37.7% |
| 6 | Average | 14.7% | 25.3% | 27.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 41.2% | 9.8% | 8.7% | 13.9% | -6.6% | 11.2% | 13.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 | |
| EPS Growth (%) | 88.8% | -21.1% | 23.0% | 35.7% | 8.1% | 15.1% | 24.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 17 | 17 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $450,256M |
| 1 | Cash | $23,466M |
| 2 | Total Liabilities | $125,172M |
| 3 | Total Debt | $25,461M |
| 4 | Total Equity | $325,084M |
| 5 | Debt to Equity Ratio | 0.08 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $151.16 | 4.3% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 13% |
Nicks: 21 Finviz: 23 |
Nick's: 5.259 | 5.3 | 18.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $8.04 EPS | TTM | $169.13 | 11.9% | $182.12 | 20.5% |
| $8.82 EPS | 2025 | $185.54 | 22.7% | $199.79 | 32.2% |
| $10.15 EPS | 2026 | $213.52 | 41.3% | $229.91 | 52.1% |