| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $470.38 | $3.50T | 36.3 | 31.5 | 18.3% | 16.7% | 10.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-06-30 | $143.0B | $44.3B | $5.82 | N/A | N/A | N/A |
| 1 | 2021-06-30 | $168.1B | $61.3B | $8.12 | 17.5% | 38.4% | 39.5% |
| 2 | 2022-06-30 | $198.3B | $72.7B | $9.70 | 18.0% | 18.7% | 19.5% |
| 3 | 2023-06-30 | $211.9B | $72.4B | $9.72 | 6.9% | -0.5% | 0.2% |
| 4 | 2024-06-30 | $245.1B | $88.1B | $11.86 | 15.7% | 21.8% | 22.0% |
| 5 | TTM 2025-03-31 | $270.0B | $96.6B | $12.93 | 10.2% | 9.6% | 9.0% |
| 6 | Average | 13.7% | 17.6% | 18.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 17.5% | 18.0% | 6.9% | 15.7% | 13.7% | 12.3% | 14.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 | |
| EPS Growth (%) | 38.4% | 18.7% | -0.5% | 21.8% | 12.4% | 11.7% | 17.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 16 | 16 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $562,624M |
| 1 | Cash | $28,828M |
| 2 | Total Liabilities | $240,733M |
| 3 | Total Debt | $60,567M |
| 4 | Total Equity | $321,891M |
| 5 | Debt to Equity Ratio | 0.19 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | 18.0% | 19.9% | ||||
| 2023 | 6.9% | 5.1% | ||||
| 2024 | 15.7% | 12.5% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $470.38 | 4.5% | Nicks Growth: 16% Nick's Expected Margin: 35% FINVIZ Growth: 15% |
Nicks: 30 Finviz: 26 |
Nick's: 10.385 | 12.9 | 36.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $12.93 EPS | TTM | $383.67 | -18.4% | $335.68 | -28.6% |
| $13.33 EPS | 2025 | $395.54 | -15.9% | $346.06 | -26.4% |
| $14.89 EPS | 2026 | $441.83 | -6.1% | $386.56 | -17.8% |