| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $86.35 | $110.45B | 24.1 | 20.2 | 13.7% | 11.8% | 11.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-06-30 | $10.0B | $2.3B | $15.55 | N/A | N/A | N/A |
| 1 | 2021-06-30 | $14.6B | $3.9B | $27.22 | 45.6% | 73.6% | 75.0% |
| 2 | 2022-06-30 | $17.2B | $4.6B | $32.92 | 17.8% | 17.8% | 20.9% |
| 3 | 2023-06-30 | $17.4B | $4.5B | $33.30 | 1.2% | -2.0% | 1.2% |
| 4 | 2024-06-30 | $14.9B | $3.8B | $33.30 | -14.5% | -15.1% | 0.0% |
| 5 | TTM 2025-03-31 | $17.1B | $4.7B | $3.59 | 15.0% | 21.7% | -89.2% |
| 6 | Average | 13.0% | 19.2% | 1.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 45.6% | 17.8% | 1.2% | -14.5% | 22.2% | 1.5% | 12.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 73.6% | 17.8% | -2.0% | -15.1% | 33.7% | -1.0% | 17.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $19,968M |
| 1 | Cash | $5,451M |
| 2 | Total Liabilities | $10,457M |
| 3 | Total Debt | $4,484M |
| 4 | Total Equity | $9,511M |
| 5 | Debt to Equity Ratio | 0.47 |
| 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 | 17.8% | 19.6% | ||||
| 2023 | 1.2% | 3.2% | ||||
| 2024 | -14.5% | -18.6% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $86.35 | 4.5% | Nicks Growth: 12% Nick's Expected Margin: 25% FINVIZ Growth: 16% |
Nicks: 21 Finviz: 29 |
Nick's: 5.148 | 6.4 | 24.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.59 EPS | TTM | $73.92 | -14.4% | $103.60 | 20.0% |
| $4.00 EPS | 2025 | $82.36 | -4.6% | $115.43 | 33.7% |
| $3.96 EPS | 2026 | $81.54 | -5.6% | $114.28 | 32.3% |