| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $546.63 | $496.43B | 39.4 | 33.4 | 19.0% | 17.1% | 77.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $15.3B | $6.4B | $6.40 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $18.9B | $8.7B | $8.79 | 23.4% | 35.5% | 37.3% |
| 2 | 2022-12-31 | $22.2B | $9.9B | $10.26 | 17.8% | 14.3% | 16.7% |
| 3 | 2023-12-31 | $25.1B | $11.2B | $11.86 | 12.9% | 12.7% | 15.6% |
| 4 | 2024-12-31 | $28.2B | $12.9B | $11.86 | 12.2% | 15.0% | 0.0% |
| 5 | TTM 2024-12-31 | $28.2B | $12.9B | $13.87 | 0.0% | 0.0% | 16.9% |
| 6 | Average | 13.3% | 15.5% | 17.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 23.4% | 17.8% | 12.9% | 12.2% | 12.1% | 12.5% | 15.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 | |
| EPS Growth (%) | 35.5% | 14.3% | 12.7% | 15.0% | 12.1% | 17.2% | 17.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 14 | 14 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $48,081M |
| 1 | Cash | $8,442M |
| 2 | Total Liabilities | $41,566M |
| 3 | Total Debt | $18,226M |
| 4 | Total Equity | $6,485M |
| 5 | Debt to Equity Ratio | 2.81 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $546.63 | 4.3% | Nicks Growth: 12% Nick's Expected Margin: 45% FINVIZ Growth: 14% |
Nicks: 21 Finviz: 26 |
Nick's: 9.466 | 17.6 | 39.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $13.87 EPS | TTM | $291.77 | -46.6% | $361.06 | -33.9% |
| $15.89 EPS | 2025 | $334.26 | -38.9% | $413.65 | -24.3% |
| $18.62 EPS | 2026 | $391.69 | -28.3% | $484.71 | -11.3% |