| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $540.39 | $77.89B | 19.1 | 19.3 | 11.0% | 11.1% | 5.1 |
| 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 2024-12-31 | $41.0B | $4.2B | $28.03 | 0.0% | 0.0% | -1.3% |
| 6 | Average | 2.2% | 26.9% | 30.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -3.1% | 2.6% | 7.3% | 4.4% | 3.0% | 4.7% | 3.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 119.7% | -30.1% | -58.0% | 103.0% | -3.3% | 3.2% | 22.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $49,359M |
| 1 | Cash | $4,353M |
| 2 | Total Liabilities | $34,069M |
| 3 | Total Debt | $16,490M |
| 4 | Total Equity | $15,290M |
| 5 | Debt to Equity Ratio | 1.08 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $540.39 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: 6% |
Nicks: 8 Finviz: 12 |
Nick's: 0.794 | 1.9 | 19.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $28.03 EPS | TTM | $222.57 | -58.8% | $339.01 | -37.3% |
| $28.01 EPS | 2025 | $222.41 | -58.8% | $338.77 | -37.3% |
| $28.91 EPS | 2026 | $229.55 | -57.5% | $349.66 | -35.3% |