| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $481.69 | $112.86B | 20.8 | 17.1 | 12.1% | 10.0% | 16.8 |
| 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 2025-03-31 | $71.8B | $5.5B | $23.22 | 1.1% | 3.1% | 3.7% |
| 6 | Average | 1.9% | -3.2% | 0.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 2.5% | -1.6% | 2.4% | 5.1% | 4.7% | 3.7% | 2.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -7.6% | -9.2% | 20.7% | -22.9% | 19.7% | 9.2% | 1.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $56,669M |
| 1 | Cash | $1,803M |
| 2 | Total Liabilities | $49,986M |
| 3 | Total Debt | $20,304M |
| 4 | Total Equity | $6,683M |
| 5 | Debt to Equity Ratio | 3.04 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | inf% | ||||
| 2022 | -1.6% | -0.5% | ||||
| 2023 | 2.4% | 2.4% | ||||
| 2024 | 5.1% | 8.5% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $481.69 | 4.5% | Nicks Growth: 1% Nick's Expected Margin: 15% FINVIZ Growth: 13% |
Nicks: 7 Finviz: 23 |
Nick's: 1.049 | 1.6 | 20.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $23.22 EPS | TTM | $162.44 | -66.3% | $524.52 | 8.9% |
| $27.27 EPS | 2025 | $190.77 | -60.4% | $616.00 | 27.9% |
| $29.77 EPS | 2026 | $208.26 | -56.8% | $672.47 | 39.6% |