Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
---|---|---|---|---|---|---|
$79.93 | $53.66B | 13.1 | 8.2 | 7.2% | 2.6% | 2.0 |
Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
---|---|---|---|---|---|---|---|
0 | 2021-12-31 | $63.3B | $6.9B | $7.70 | N/A | N/A | N/A |
1 | 2022-12-31 | $67.8B | $5.3B | $3.02 | 7.1% | -22.9% | -60.7% |
2 | 2023-12-31 | $66.4B | $1.6B | $1.81 | -2.1% | -70.1% | -40.1% |
3 | 2024-12-31 | $69.9B | $4.4B | $5.98 | 5.3% | 180.5% | 230.4% |
4 | TTM 2025-03-31 | $72.4B | $4.5B | $6.12 | 3.6% | 1.8% | 2.3% |
5 | Average | 3.5% | 22.3% | 33.0% |
2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
---|---|---|---|---|---|---|---|
Revenue Growth (%) | 7.1% | -2.1% | 5.3% | 7.2% | 3.7% | 4.2% | |
Revenue Analysts (#) | 0 | 0 | 0 | 0 | 5 | 5 | |
EPS Growth (%) | -22.9% | -70.1% | 180.5% | 38.2% | 12.8% | 27.7% | |
EPS Analysts (#) | 0 | 0 | 0 | 0 | 7 | 7 |
Metric | Value | |
---|---|---|
0 | Total Assets | $688,316M |
1 | Cash | $21,326M |
2 | Total Liabilities | $660,561M |
3 | Total Debt | $19,229M |
4 | Total Equity | $27,493M |
5 | Debt to Equity Ratio | 0.70 |
Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
---|---|---|---|---|---|---|
2020 | ||||||
2021 | inf% | |||||
2022 | 7.1% | |||||
2023 | -2.1% | |||||
2024 | 5.3% |
Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
---|---|---|---|---|---|---|
$79.93 | 4.5% | Nicks Growth: N/A Nick's Expected Margin: N/A FINVIZ Growth: 12% |
Nicks: 6 Finviz: 20 |
Nick's: 0.000 | 0.7 | 13.1 |
Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
---|---|---|---|---|---|
$6.12 EPS | TTM | $38.58 | -51.7% | $124.85 | 56.2% |
$9.11 EPS | 2025 | $57.42 | -28.2% | $185.85 | 132.5% |
$10.28 EPS | 2026 | $64.80 | -18.9% | $209.72 | 162.4% |