| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $107.90 | $37.23B | - | 125.5 | N/A | 33.1% | 35.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $431.1M | $-119.4M | $-0.40 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $656.4M | $-260.3M | $-0.83 | 52.3% | 118.1% | 107.5% |
| 2 | 2022-12-31 | $975.2M | $-193.4M | $-0.59 | 48.6% | -25.7% | -28.9% |
| 3 | 2023-12-31 | $1.3B | $-183.9M | $-0.55 | 33.0% | -4.9% | -6.8% |
| 4 | 2024-12-31 | $1.7B | $-78.8M | $-0.23 | 28.8% | -57.2% | -58.2% |
| 5 | TTM 2024-12-31 | $1.7B | $-78.8M | $-0.23 | 0.0% | 0.0% | 0.0% |
| 6 | Average | 32.5% | 6.1% | 2.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 52.3% | 48.6% | 33.0% | 28.8% | 25.2% | 26.3% | 35.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 118.1% | -25.7% | -4.9% | -57.2% | -450.3% | 32.5% | -64.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $3,301M |
| 1 | Cash | $148M |
| 2 | Total Liabilities | $2,255M |
| 3 | Total Debt | $1,463M |
| 4 | Total Equity | $1,046M |
| 5 | Debt to Equity Ratio | 1.40 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $107.90 | 4.3% | Nicks Growth: 20% Nick's Expected Margin: 20% FINVIZ Growth: 24% |
Nicks: 43 Finviz: 58 |
Nick's: 8.612 | 22.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.84 RevPS | TTM | $41.67 | -61.4% | $56.13 | -48.0% |
| $0.80 EPS | 2025 | $34.45 | -68.1% | $46.41 | -57.0% |
| $1.06 EPS | 2026 | $45.64 | -57.7% | $61.49 | -43.0% |