| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $173.68 | $2.12T | 19.4 | 19.4 | 11.3% | 11.4% | 6.1 |
| 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 2025-03-31 | $359.7B | $111.0B | $8.96 | 2.8% | 10.9% | 53.4% |
| 6 | Average | 15.3% | 27.5% | 30.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 41.2% | 9.8% | 8.7% | 13.9% | -7.5% | 10.8% | 12.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 | |
| EPS Growth (%) | 88.8% | -21.1% | 23.0% | 35.7% | 15.3% | 8.4% | 25.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 16 | 16 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $475,374M |
| 1 | Cash | $23,264M |
| 2 | Total Liabilities | $130,107M |
| 3 | Total Debt | $23,564M |
| 4 | Total Equity | $345,267M |
| 5 | Debt to Equity Ratio | 0.07 |
| 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 | 9.8% | 13.8% | ||||
| 2023 | 8.7% | 5.6% | ||||
| 2024 | 13.9% | 9.7% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $173.68 | 4.5% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 13% |
Nicks: 21 Finviz: 22 |
Nick's: 5.148 | 5.9 | 19.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $8.96 EPS | TTM | $184.50 | 6.2% | $200.72 | 15.6% |
| $9.47 EPS | 2025 | $195.00 | 12.3% | $212.15 | 22.1% |
| $10.27 EPS | 2026 | $211.47 | 21.8% | $230.07 | 32.5% |