| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $489.41 | $70.44B | 19.3 | 17.4 | 11.3% | 10.2% | 4.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $36.8B | $3.2B | $19.08 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $35.7B | $7.0B | $43.70 | -3.1% | 119.7% | 129.0% |
| 2 | 2022-12-31 | $36.6B | $4.9B | $31.61 | 2.6% | -30.1% | -27.7% |
| 3 | 2023-12-31 | $39.3B | $2.1B | $13.57 | 7.3% | -58.0% | -57.1% |
| 4 | 2024-12-31 | $41.0B | $4.2B | $28.39 | 4.4% | 103.0% | 109.2% |
| 5 | TTM 2025-03-31 | $40.4B | $3.7B | $25.35 | -1.6% | -11.1% | -10.7% |
| 6 | Average | 1.9% | 24.7% | 28.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -3.1% | 2.6% | 7.3% | 4.4% | 2.8% | 4.9% | 3.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 119.7% | -30.1% | -58.0% | 103.0% | -12.0% | 11.8% | 22.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $48,468M |
| 1 | Cash | $1,685M |
| 2 | Total Liabilities | $33,484M |
| 3 | Total Debt | $16,021M |
| 4 | Total Equity | $14,984M |
| 5 | Debt to Equity Ratio | 1.07 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | inf% | ||||
| 2022 | 2.6% | 2.6% | ||||
| 2023 | 7.3% | 12.4% | ||||
| 2024 | 4.4% | -0.2% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $489.41 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: 6% |
Nicks: 8 Finviz: 11 |
Nick's: 0.776 | 1.7 | 19.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $25.35 EPS | TTM | $196.60 | -59.8% | $291.31 | -40.5% |
| $25.51 EPS | 2025 | $197.84 | -59.6% | $293.15 | -40.1% |
| $28.51 EPS | 2026 | $221.10 | -54.8% | $327.62 | -33.1% |