| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $231.96 | $644.64B | 11.4 | 13.9 | 5.6% | 7.6% | 1.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $119.9B | $29.1B | $8.89 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $121.7B | $48.3B | $15.39 | 1.5% | 65.9% | 73.1% |
| 2 | 2022-12-31 | $128.6B | $37.7B | $12.10 | 5.7% | -22.1% | -21.4% |
| 3 | 2023-12-31 | $155.0B | $49.6B | $16.25 | 20.5% | 31.5% | 34.3% |
| 4 | 2024-12-31 | $177.4B | $58.5B | $19.79 | 14.5% | 18.0% | 21.8% |
| 5 | TTM 2024-12-31 | $177.4B | $58.5B | $19.74 | -0.0% | 0.0% | -0.3% |
| 6 | Average | 8.4% | 18.7% | 21.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 1.5% | 5.7% | 20.5% | 14.5% | -2.0% | 2.5% | 7.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 65.9% | -22.1% | 31.5% | 18.0% | -13.4% | 5.5% | 14.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $4,002,814M |
| 1 | Cash | $469,317M |
| 2 | Total Liabilities | $3,658,056M |
| 3 | Total Debt | $454,311M |
| 4 | Total Equity | $344,758M |
| 5 | Debt to Equity Ratio | 1.32 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $231.96 | 4.3% | Nicks Growth: 10% Nick's Expected Margin: 30% FINVIZ Growth: 5% |
Nicks: 17 Finviz: 11 |
Nick's: 5.232 | 3.8 | 11.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $19.74 EPS | TTM | $344.29 | 48.4% | $218.05 | -6.0% |
| $18.21 EPS | 2025 | $317.60 | 36.9% | $201.15 | -13.3% |
| $19.21 EPS | 2026 | $335.04 | 44.4% | $212.20 | -8.5% |