| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $973.03 | $416.22B | 46.1 | 40.9 | 20.8% | 19.4% | 16.8 |
| 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 2024-12-31 | $39.0B | $8.7B | $20.20 | 0.0% | 0.0% | -0.4% |
| 6 | Average | 9.5% | 30.9% | 31.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 18.8% | 6.5% | 6.7% | 15.6% | 13.8% | 11.4% | 12.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 85.3% | -12.2% | 20.4% | 61.1% | 20.3% | 20.4% | 32.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $53,630M |
| 1 | Cash | $7,805M |
| 2 | Total Liabilities | $28,887M |
| 3 | Total Debt | $15,583M |
| 4 | Total Equity | $24,744M |
| 5 | Debt to Equity Ratio | 0.63 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $973.03 | 4.3% | Nicks Growth: 11% Nick's Expected Margin: 14% FINVIZ Growth: 23% |
Nicks: 19 Finviz: 54 |
Nick's: 2.683 | 10.7 | 46.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $20.20 EPS | TTM | $387.09 | -60.2% | $1,100.11 | 13.1% |
| $24.50 EPS | 2025 | $469.49 | -51.7% | $1,334.29 | 37.1% |
| $29.51 EPS | 2026 | $565.49 | -41.9% | $1,607.14 | 65.2% |