| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $509.49 | $158.34B | 11.8 | 12.3 | 6.0% | 6.3% | 1.5 |
| 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 2024-12-31 | $53.5B | $14.3B | $40.56 | 0.0% | 0.0% | -1.2% |
| 6 | Average | 5.3% | 24.8% | 29.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 33.2% | -20.2% | -2.3% | 15.7% | 5.2% | 6.0% | 6.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 128.7% | -48.0% | -24.4% | 67.6% | -0.3% | 10.0% | 22.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $1,675,972M |
| 1 | Cash | $182,092M |
| 2 | Total Liabilities | $1,553,976M |
| 3 | Total Debt | $342,555M |
| 4 | Total Equity | $121,996M |
| 5 | Debt to Equity Ratio | 2.81 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $509.49 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: 11% |
Nicks: 8 Finviz: 19 |
Nick's: 0.794 | 3.0 | 11.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $40.56 EPS | TTM | $322.06 | -36.8% | $769.99 | 51.1% |
| $45.79 EPS | 2025 | $363.58 | -28.6% | $869.28 | 70.6% |
| $50.35 EPS | 2026 | $399.79 | -21.5% | $955.84 | 87.6% |