| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $1241.47 | $528.33B | 58.8 | 52.2 | 23.9% | 22.5% | 22.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $25.0B | $2.8B | $6.26 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $29.7B | $5.1B | $11.55 | 18.8% | 85.3% | 84.5% |
| 2 | 2022-12-31 | $31.6B | $4.5B | $10.10 | 6.5% | -12.2% | -12.6% |
| 3 | 2023-12-31 | $33.7B | $5.4B | $12.25 | 6.7% | 20.4% | 21.3% |
| 4 | 2024-12-31 | $39.0B | $8.7B | $20.28 | 15.6% | 61.1% | 65.6% |
| 5 | TTM 2025-03-31 | $40.2B | $9.3B | $21.16 | 3.0% | 6.4% | 4.3% |
| 6 | Average | 10.1% | 32.2% | 32.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 18.8% | 6.5% | 6.7% | 15.6% | 14.0% | 11.6% | 12.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 | |
| EPS Growth (%) | 85.3% | -12.2% | 20.4% | 61.1% | 23.7% | 20.9% | 33.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $52,088M |
| 1 | Cash | $7,200M |
| 2 | Total Liabilities | $28,060M |
| 3 | Total Debt | $15,017M |
| 4 | Total Equity | $24,028M |
| 5 | Debt to Equity Ratio | 0.62 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | 6.5% | 10.6% | ||||
| 2023 | 6.7% | 2.9% | ||||
| 2024 | 15.6% | 6.7% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $1,241.47 | 4.5% | Nicks Growth: 11% Nick's Expected Margin: 14% FINVIZ Growth: 24% |
Nicks: 19 Finviz: 58 |
Nick's: 2.626 | 13.2 | 58.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $21.16 EPS | TTM | $396.83 | -68.0% | $1,231.58 | -0.8% |
| $25.32 EPS | 2025 | $474.85 | -61.8% | $1,473.71 | 18.7% |
| $30.60 EPS | 2026 | $573.86 | -53.8% | $1,781.02 | 43.5% |