| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $501.48 | $1.27T | 21.0 | 19.8 | 12.0% | 11.4% | 7.0 |
| 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 2024-12-31 | $164.5B | $62.4B | $24.08 | -0.0% | 0.0% | -2.2% |
| 6 | Average | 14.7% | 24.4% | 26.9% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 37.2% | -1.1% | 15.7% | 21.9% | 12.9% | 13.5% | 16.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 | |
| EPS Growth (%) | 35.1% | -41.1% | 68.5% | 59.5% | -0.0% | 12.9% | 22.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 16 | 16 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $276,054M |
| 1 | Cash | $43,889M |
| 2 | Total Liabilities | $93,417M |
| 3 | Total Debt | $49,060M |
| 4 | Total Equity | $182,637M |
| 5 | Debt to Equity Ratio | 0.27 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $501.48 | 4.3% | Nicks Growth: 6% Nick's Expected Margin: 30% FINVIZ Growth: 11% |
Nicks: 12 Finviz: 18 |
Nick's: 3.558 | 7.7 | 21.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $24.08 EPS | TTM | $285.57 | -43.1% | $445.27 | -11.2% |
| $24.61 EPS | 2025 | $291.86 | -41.8% | $455.07 | -9.3% |
| $27.78 EPS | 2026 | $329.45 | -34.3% | $513.69 | 2.4% |