| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $300.30 | $809.92B | 15.0 | 12.8 | 8.1% | 6.4% | $6.00 2.0% | 2.4 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $119,883M | $29,131M | $8.89 | 2024-02-03 03:17:10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $121,685M | $48,334M | $12.10 | 2026-02-16 08:42:46 | 1.5% | 65.9% | 36.1% |
| 2 | 2022-12-31 | $127,727M | $37,676M | $12.10 | 2026-02-27 21:59:46 | 5.0% | -22.1% | 0.0% |
| 3 | 2023-12-31 | $154,952M | $49,552M | $16.25 | 2026-02-27 21:59:46 | 21.3% | 31.5% | 34.3% |
| 4 | 2024-12-31 | $169,439M | $58,471M | $19.79 | 2026-02-27 21:59:46 | 9.3% | 18.0% | 21.8% |
| 5 | 2025-12-31 | $181,847M | $57,048M | $20.05 | 2026-02-27 21:59:46 | 7.3% | -2.4% | 1.3% |
| 6 | TTM 2025-12-31 | $182,435M | $57,048M | $20.02 | 2026-01-15 08:24:35 | 0.3% | 0.0% | -0.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 1.5% | 5.0% | 21.3% | 9.3% | 7.3% | 5.9% | 3.3% | 7.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | 65.9% | -22.1% | 31.5% | 18.0% | -2.4% | 2.7% | 7.6% | 14.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Year | Revenue ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) | Personnel ($) | Insurance / Claims ($) |
|---|---|---|---|---|---|---|---|
| 2021 | $121.7B | $3.0B | $38.6B | $41.6B | $7.9B | $38.6B | |
| 2022 | $127.7B | $3.9B | $41.6B | $45.5B | $7.1B | $41.6B | |
| 2023 | $155.0B | $4.6B | $46.5B | $51.1B | $7.5B | $46.5B | |
| 2024 | $169.4B | $5.0B | $51.4B | $56.3B | $7.9B | $51.4B | |
| 2025 | $181.8B | $5.5B | $54.5B | $60.0B | $8.8B | $54.5B | |
| TTM | $182.4B | $5.5B | $54.8B | $60.4B | $8.8B | $54.5B | $334.0M |
| Year | Revenue Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) | Personnel Change (%) |
|---|---|---|---|---|---|---|
| 2022 | 4.97 | 28.82 | 7.96 | 9.48 | -11.11 | 7.96 |
| 2023 | 21.31 | 17.39 | 11.60 | 12.10 | 6.54 | 11.60 |
| 2024 | 9.35 | 8.34 | 10.53 | 10.33 | 5.67 | 10.53 |
| 2025 | 7.32 | 11.20 | 6.09 | 6.55 | 11.12 | 6.09 |
| TTM | 0.32 | 0.00 | 0.61 | 0.56 | 0.00 | 0.00 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $4,560,205M |
| 1 | Cash | $303,436M |
| 2 | Total Liabilities | $4,199,993M |
| 3 | Total Debt | $496,558M |
| 4 | Total Equity | $360,212M |
| 5 | Debt to Equity Ratio | 1.38 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $300.30 | 4.0% | Nicks Growth: 10% Nick's Expected Margin: 30% FINVIZ Growth: 9% |
Nicks: 18 Finviz: 16 |
Nick's: 5.392 | 4.4 | 15.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $20.02 EPS | TTM | $359.82 | 19.8% | $324.18 | 8.0% |
| $21.72 EPS | 2026 | $390.37 | 30.0% | $351.71 | 17.1% |
| $23.38 EPS | 2027 | $420.20 | 39.9% | $378.59 | 26.1% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 8.49% | 9.53% | 8.49% | 10.03% | 0.37% | 1.22% | 8.36% | 6.70% | 37.5% | 2.3% |
| 3 Years | 8.49% | 9.53% | 8.49% | 10.03% | 0.37% | 1.22% | 8.36% | 6.70% | 37.5% | 2.3% |
| 5 Years | 8.49% | 9.53% | 8.49% | 10.03% | 0.37% | 1.22% | 8.36% | 6.70% | 37.5% | 2.3% |
| 10 Years | 8.49% | 9.53% | 8.49% | 10.03% | 0.37% | 1.22% | 8.36% | 6.70% | 37.5% | 2.3% |