| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $265.73 | $738.49B | 13.0 | 15.9 | 7.2% | 9.2% | 2.2 |
| 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 2025-03-31 | $172.8B | $59.7B | $20.38 | -2.6% | 2.1% | 3.0% |
| 6 | Average | 7.9% | 19.1% | 22.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 1.5% | 5.7% | 20.5% | 14.5% | -1.9% | 1.9% | 7.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 65.9% | -22.1% | 31.5% | 18.0% | -12.7% | 5.2% | 14.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $4,357,856M |
| 1 | Cash | $425,903M |
| 2 | Total Liabilities | $4,006,436M |
| 3 | Total Debt | $472,204M |
| 4 | Total Equity | $351,420M |
| 5 | Debt to Equity Ratio | 1.34 |
| 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 | 5.0% | |||||
| 2023 | 21.3% | |||||
| 2024 | 9.3% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $265.73 | 4.5% | Nicks Growth: 10% Nick's Expected Margin: 30% FINVIZ Growth: 5% |
Nicks: 17 Finviz: 11 |
Nick's: 5.120 | 4.4 | 13.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $20.38 EPS | TTM | $347.79 | 30.9% | $217.44 | -18.2% |
| $18.36 EPS | 2025 | $313.32 | 17.9% | $195.89 | -26.3% |
| $19.32 EPS | 2026 | $329.70 | 24.1% | $206.13 | -22.4% |