| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $464.08 | $108.86B | 20.8 | 16.5 | 11.9% | 9.4% | 17.2 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $65.4B | $6.8B | $24.40 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $67.0B | $6.3B | $22.85 | 2.5% | -7.6% | -6.4% |
| 2 | 2022-12-31 | $66.0B | $5.7B | $21.74 | -1.6% | -9.2% | -4.9% |
| 3 | 2023-12-31 | $67.6B | $6.9B | $27.65 | 2.4% | 20.7% | 27.2% |
| 4 | 2024-12-31 | $71.0B | $5.3B | $22.39 | 5.1% | -22.9% | -19.0% |
| 5 | TTM 2024-12-31 | $71.0B | $5.3B | $22.23 | 0.0% | 0.0% | -0.7% |
| 6 | Average | 1.7% | -3.8% | -0.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 2.5% | -1.6% | 2.4% | 5.1% | 4.4% | 4.3% | 2.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -7.6% | -9.2% | 20.7% | -22.9% | 19.1% | 9.3% | 1.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $55,617M |
| 1 | Cash | $2,483M |
| 2 | Total Liabilities | $49,284M |
| 3 | Total Debt | $20,270M |
| 4 | Total Equity | $6,333M |
| 5 | Debt to Equity Ratio | 3.20 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $464.08 | 4.3% | Nicks Growth: 1% Nick's Expected Margin: 15% FINVIZ Growth: 12% |
Nicks: 7 Finviz: 22 |
Nick's: 1.075 | 1.5 | 20.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $22.23 EPS | TTM | $159.26 | -65.7% | $487.99 | 5.2% |
| $27.10 EPS | 2025 | $194.15 | -58.2% | $594.89 | 28.2% |
| $29.61 EPS | 2026 | $212.13 | -54.3% | $649.99 | 40.1% |