| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $422.89 | $5.47B | 11.9 | 10.5 | 6.3% | 5.0% | 1.8 |
| 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 2025-03-31 | $21.0B | $478.4M | $35.60 | 5.2% | -4.0% | -3.1% |
| 6 | Average | 14.9% | 17.5% | 24.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 27.2% | 20.3% | 10.2% | 11.5% | 11.6% | 3.1% | 14.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | 92.7% | 36.1% | -19.9% | -17.2% | 5.8% | 7.6% | 17.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $9,887M |
| 1 | Cash | $70M |
| 2 | Total Liabilities | $6,895M |
| 3 | Total Debt | $5,268M |
| 4 | Total Equity | $2,992M |
| 5 | Debt to Equity Ratio | 1.76 |
| 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 | 20.3% | 20.1% | ||||
| 2023 | 10.2% | 12.0% | ||||
| 2024 | 11.5% | 12.4% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $422.89 | 4.5% | Nicks Growth: 3% Nick's Expected Margin: 4% FINVIZ Growth: 6% |
Nicks: 9 Finviz: 11 |
Nick's: 0.344 | 0.3 | 11.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $35.60 EPS | TTM | $305.75 | -27.7% | $400.71 | -5.2% |
| $40.76 EPS | 2025 | $350.07 | -17.2% | $458.79 | 8.5% |
| $43.85 EPS | 2026 | $376.61 | -10.9% | $493.57 | 16.7% |