| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $367.33 | $365.47B | 24.9 | 23.5 | 14.1% | 13.5% | 45.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2021-01-31 | $151.2B | $16.4B | $11.98 | N/A | N/A | N/A |
| 1 | 2022-01-31 | $151.2B | $16.4B | $15.59 | 0.0% | 0.0% | 30.1% |
| 2 | 2023-01-31 | $157.4B | $17.1B | $16.74 | 4.1% | 4.1% | 7.4% |
| 3 | 2024-01-31 | $152.7B | $15.1B | $15.16 | -3.0% | -11.5% | -9.4% |
| 4 | 2025-01-31 | $159.5B | $14.8B | $15.16 | 4.5% | -2.2% | 0.0% |
| 5 | TTM 2025-04-30 | $123.1B | $14.6B | $14.73 | -22.8% | -1.1% | -2.8% |
| 6 | Average | -3.4% | -2.1% | 5.1% |
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 4.1% | -3.0% | 4.5% | 3.1% | 4.4% | 2.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 0.0% | 4.1% | -11.5% | -2.2% | 1.1% | 9.1% | 0.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $99,157M |
| 1 | Cash | $1,369M |
| 2 | Total Liabilities | $91,202M |
| 3 | Total Debt | $61,291M |
| 4 | Total Equity | $7,955M |
| 5 | Debt to Equity Ratio | 7.70 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | inf% | inf% | ||||
| 2023 | 4.1% | 4.3% | ||||
| 2024 | -3.0% | -2.8% | ||||
| 2025 | 4.5% | 4.4% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $367.33 | 4.5% | Nicks Growth: N/A Nick's Expected Margin: N/A FINVIZ Growth: 5% |
Nicks: 6 Finviz: 11 |
Nick's: 0.000 | 2.2 | 24.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $14.73 EPS | TTM | $92.85 | -74.7% | $157.79 | -57.0% |
| $15.04 EPS | 2026 | $94.80 | -74.2% | $161.11 | -56.1% |
| $16.41 EPS | 2027 | $103.44 | -71.8% | $175.78 | -52.1% |