| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $29.46 | $35.16B | 13.0 | 9.6 | 7.0% | 3.9% | 0.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $26.2B | $356.0M | $0.29 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $26.0B | $1.0B | $0.83 | -0.5% | 184.3% | 186.2% |
| 2 | 2022-12-31 | $26.5B | $2.4B | $1.93 | 1.7% | 133.5% | 132.5% |
| 3 | 2023-12-31 | $26.6B | $2.9B | $2.33 | 0.6% | 20.8% | 20.7% |
| 4 | 2024-12-31 | $25.8B | $2.7B | $2.27 | -3.0% | -3.9% | -2.6% |
| 5 | TTM 2024-12-31 | $25.8B | $2.7B | $2.26 | 0.0% | 0.0% | -0.4% |
| 6 | Average | -0.2% | 66.9% | 67.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -0.5% | 1.7% | 0.6% | -3.0% | -3.5% | 0.7% | -0.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 184.3% | 133.5% | 20.8% | -3.9% | 16.1% | 3.4% | 59.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $88,287M |
| 1 | Cash | $1,334M |
| 2 | Total Liabilities | $38,962M |
| 3 | Total Debt | $19,869M |
| 4 | Total Equity | $49,185M |
| 5 | Debt to Equity Ratio | 0.40 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $29.46 | 4.3% | Nicks Growth: 3% Nick's Expected Margin: 10% FINVIZ Growth: -2% |
Nicks: 9 Finviz: 5 |
Nick's: 0.879 | 1.4 | 13.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.26 EPS | TTM | $19.87 | -32.6% | $12.13 | -58.8% |
| $2.67 EPS | 2025 | $23.47 | -20.3% | $14.34 | -51.3% |
| $2.76 EPS | 2026 | $24.26 | -17.7% | $14.82 | -49.7% |