| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $697.71 | $1.75T | 27.3 | 27.6 | 15.1% | 15.2% | 9.5 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $86.0B | $29.1B | $10.22 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $117.9B | $39.4B | $13.99 | 37.2% | 35.1% | 36.9% |
| 2 | 2022-12-31 | $116.6B | $23.2B | $8.63 | -1.1% | -41.1% | -38.3% |
| 3 | 2023-12-31 | $134.9B | $39.1B | $15.19 | 15.7% | 68.5% | 76.0% |
| 4 | 2024-12-31 | $164.5B | $62.4B | $24.61 | 21.9% | 59.5% | 62.0% |
| 5 | TTM 2025-03-31 | $170.4B | $66.6B | $25.55 | 3.6% | 6.9% | 3.8% |
| 6 | Average | 15.5% | 25.8% | 28.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 37.2% | -1.1% | 15.7% | 21.9% | 12.8% | 13.0% | 16.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 14 | 14 | |
| EPS Growth (%) | 35.1% | -41.1% | 68.5% | 59.5% | 2.9% | 9.5% | 22.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 16 | 16 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $280,213M |
| 1 | Cash | $28,750M |
| 2 | Total Liabilities | $95,184M |
| 3 | Total Debt | $49,519M |
| 4 | Total Equity | $185,029M |
| 5 | Debt to Equity Ratio | 0.27 |
| 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 | -1.1% | 11.5% | ||||
| 2023 | 15.7% | 2.8% | ||||
| 2024 | 21.9% | 16.2% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $697.71 | 4.5% | Nicks Growth: 6% Nick's Expected Margin: 30% FINVIZ Growth: 10% |
Nicks: 12 Finviz: 17 |
Nick's: 3.478 | 10.3 | 27.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $25.55 EPS | TTM | $296.23 | -57.5% | $438.92 | -37.1% |
| $25.53 EPS | 2025 | $295.99 | -57.6% | $438.58 | -37.1% |
| $27.95 EPS | 2026 | $324.05 | -53.6% | $480.15 | -31.2% |