| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $174.02 | $487.99B | 40.8 | 24.3 | 19.6% | 13.8% | 29.2 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-05-31 | $39.1B | $10.1B | $3.16 | N/A | N/A | N/A |
| 1 | 2021-05-31 | $40.5B | $13.7B | $4.67 | 3.6% | 35.6% | 47.8% |
| 2 | 2022-05-31 | $42.4B | $6.7B | $2.49 | 4.8% | -51.1% | -46.7% |
| 3 | 2023-05-31 | $50.0B | $8.5B | $3.15 | 17.7% | 26.6% | 26.5% |
| 4 | 2024-05-31 | $53.0B | $10.5B | $3.82 | 6.0% | 23.1% | 21.3% |
| 5 | TTM 2025-02-28 | $55.8B | $12.2B | $4.26 | 5.3% | 16.2% | 11.5% |
| 6 | Average | 7.5% | 10.1% | 12.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 3.6% | 4.8% | 17.7% | 6.0% | 7.7% | 14.2% | 9.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 35.6% | -51.1% | 26.6% | 23.1% | 61.6% | 10.1% | 17.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $161,378M |
| 1 | Cash | $17,406M |
| 2 | Total Liabilities | $144,117M |
| 3 | Total Debt | $96,276M |
| 4 | Total Equity | $16,730M |
| 5 | Debt to Equity Ratio | 5.75 |
| 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 | 4.8% | 13.0% | ||||
| 2023 | 17.7% | 52.8% | ||||
| 2024 | 6.0% | 11.6% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $174.02 | 4.5% | Nicks Growth: 13% Nick's Expected Margin: 25% FINVIZ Growth: 13% |
Nicks: 23 Finviz: 24 |
Nick's: 5.647 | 8.7 | 40.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.26 EPS | TTM | $96.23 | -44.7% | $100.30 | -42.4% |
| $6.03 EPS | 2025 | $136.21 | -21.7% | $141.97 | -18.4% |
| $6.64 EPS | 2026 | $149.99 | -13.8% | $156.33 | -10.2% |