| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $391.38 | $5.10B | 10.7 | 9.7 | 4.9% | 4.0% | 1.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $10.6B | $286.5M | $15.55 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $13.5B | $552.1M | $30.22 | 27.2% | 92.7% | 94.3% |
| 2 | 2022-12-31 | $16.2B | $751.5M | $47.29 | 20.3% | 36.1% | 56.5% |
| 3 | 2023-12-31 | $17.9B | $601.6M | $42.89 | 10.2% | -19.9% | -9.3% |
| 4 | 2024-12-31 | $19.9B | $498.2M | $36.73 | 11.5% | -17.2% | -14.4% |
| 5 | TTM 2024-12-31 | $19.9B | $498.2M | $36.73 | 0.0% | 0.0% | 0.0% |
| 6 | Average | 13.8% | 18.3% | 25.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 27.2% | 20.3% | 10.2% | 11.5% | 9.8% | 2.9% | 13.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | 92.7% | 36.1% | -19.9% | -17.2% | 7.8% | 9.3% | 18.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $9,824M |
| 1 | Cash | $34M |
| 2 | Total Liabilities | $6,850M |
| 3 | Total Debt | $5,237M |
| 4 | Total Equity | $2,974M |
| 5 | Debt to Equity Ratio | 1.76 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $391.38 | 4.3% | Nicks Growth: 3% Nick's Expected Margin: 4% FINVIZ Growth: 0% |
Nicks: 9 Finviz: 7 |
Nick's: 0.352 | 0.3 | 10.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $36.73 EPS | TTM | $322.90 | -17.5% | $243.68 | -37.7% |
| $41.18 EPS | 2025 | $362.02 | -7.5% | $273.21 | -30.2% |
| $45.00 EPS | 2026 | $395.61 | 1.1% | $298.55 | -23.7% |