| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $614.00 | $188.40B | 14.3 | 14.8 | 8.1% | 8.5% | 1.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $44.6B | $9.5B | $24.94 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $59.3B | $21.6B | $60.25 | 33.2% | 128.7% | 141.6% |
| 2 | 2022-12-31 | $47.4B | $11.3B | $30.42 | -20.2% | -48.0% | -49.5% |
| 3 | 2023-12-31 | $46.3B | $8.5B | $23.05 | -2.3% | -24.4% | -24.2% |
| 4 | 2024-12-31 | $53.5B | $14.3B | $41.07 | 15.7% | 67.6% | 78.2% |
| 5 | TTM 2025-03-31 | $54.4B | $14.9B | $43.08 | 1.6% | 4.2% | 4.9% |
| 6 | Average | 5.6% | 25.6% | 30.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 33.2% | -20.2% | -2.3% | 15.7% | 3.8% | 5.1% | 5.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 128.7% | -48.0% | -24.4% | 67.6% | -4.5% | 13.1% | 22.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $1,766,181M |
| 1 | Cash | $167,408M |
| 2 | Total Liabilities | $1,641,881M |
| 3 | Total Debt | $360,740M |
| 4 | Total Equity | $124,300M |
| 5 | Debt to Equity Ratio | 2.90 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | |||||
| 2022 | -20.2% | |||||
| 2023 | -2.3% | |||||
| 2024 | 15.7% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $614.00 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: 11% |
Nicks: 8 Finviz: 19 |
Nick's: 0.776 | 3.6 | 14.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $43.08 EPS | TTM | $334.10 | -45.6% | $807.15 | 31.5% |
| $44.41 EPS | 2025 | $344.41 | -43.9% | $832.07 | 35.5% |
| $50.23 EPS | 2026 | $389.55 | -36.6% | $941.12 | 53.3% |