Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
---|---|---|---|---|---|---|
$70.52 | $303.54B | 28.3 | 23.7 | 15.3% | 13.3% | 11.6 |
Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
---|---|---|---|---|---|---|---|
0 | 2020-12-31 | $33.0B | $7.7B | $1.80 | N/A | N/A | N/A |
1 | 2021-12-31 | $38.7B | $9.8B | $2.26 | 17.1% | 26.1% | 25.6% |
2 | 2022-12-31 | $43.0B | $9.5B | $2.20 | 11.3% | -2.3% | -2.7% |
3 | 2023-12-31 | $45.8B | $10.7B | $2.48 | 6.4% | 12.3% | 12.7% |
4 | 2024-12-31 | $47.1B | $10.6B | $2.48 | 2.9% | -0.8% | 0.0% |
5 | TTM 2025-03-31 | $46.9B | $10.8B | $2.49 | -0.4% | 1.4% | 0.4% |
6 | Average | 7.5% | 7.3% | 7.2% |
2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
---|---|---|---|---|---|---|---|---|
Revenue Growth (%) | 17.1% | 11.3% | 6.4% | 2.9% | 2.3% | 5.2% | 7.5% | |
Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
EPS Growth (%) | 26.1% | -2.3% | 12.3% | -0.8% | 19.8% | 8.1% | 10.5% | |
EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
Metric | Value | |
---|---|---|
0 | Total Assets | $101,716M |
1 | Cash | $8,417M |
2 | Total Liabilities | $73,962M |
3 | Total Debt | $49,111M |
4 | Total Equity | $26,202M |
5 | Debt to Equity Ratio | 1.87 |
Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
---|---|---|---|---|---|---|
$70.52 | 4.3% | Nicks Growth: 5% Nick's Expected Margin: 23% FINVIZ Growth: 6% |
Nicks: 11 Finviz: 12 |
Nick's: 2.471 | 6.5 | 28.3 |
Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
---|---|---|---|---|---|
$2.49 EPS | TTM | $26.75 | -62.1% | $29.76 | -57.8% |
$2.96 EPS | 2025 | $31.80 | -54.9% | $35.38 | -49.8% |
$3.20 EPS | 2026 | $34.38 | -51.2% | $38.25 | -45.8% |