| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $127.72 | $301.41B | 555.3 | 271.7 | 53.9% | 43.6% | 55.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2019-12-31 | $1.1B | $-1.2B | $-0.82 | N/A | N/A | N/A |
| 1 | 2020-12-31 | $1.1B | $-1.2B | $-1.19 | 0.0% | 0.0% | 44.4% |
| 2 | 2021-12-31 | $1.5B | $-520.4M | $-0.27 | 41.1% | -55.4% | -77.3% |
| 3 | 2022-12-31 | $1.9B | $-373.7M | $-0.18 | 23.6% | -28.2% | -33.3% |
| 4 | 2023-12-31 | $2.2B | $209.8M | $-0.18 | 16.7% | -156.1% | 0.0% |
| 5 | 2024-12-31 | $2.9B | $462.2M | $0.10 | 28.8% | 120.3% | -155.6% |
| 6 | TTM 2025-03-31 | $3.1B | $570.7M | $0.23 | 8.7% | 23.5% | 130.0% |
| 7 | Average | 19.8% | -16.0% | -15.3% |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 41.1% | 23.6% | 16.7% | 28.8% | 36.8% | 28.1% | 25.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 0.0% | -55.4% | -28.2% | -156.1% | 120.3% | 201.2% | 23.7% | 15.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $6,737M |
| 1 | Cash | $993M |
| 2 | Total Liabilities | $1,218M |
| 3 | Total Debt | $245M |
| 4 | Total Equity | $5,424M |
| 5 | Debt to Equity Ratio | 0.05 |
| 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 | 23.6% | 20.4% | ||||
| 2023 | 16.7% | 5.5% | ||||
| 2024 | 28.8% | 31.3% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $127.72 | 4.5% | Nicks Growth: 15% Nick's Expected Margin: 10% FINVIZ Growth: 33% |
Nicks: 27 Finviz: 124 |
Nick's: 2.712 | 96.8 | 555.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.23 EPS | TTM | $6.24 | -95.1% | $28.43 | -77.7% |
| $0.59 EPS | 2025 | $16.00 | -87.5% | $72.93 | -42.9% |
| $0.73 EPS | 2026 | $19.79 | -84.5% | $90.24 | -29.3% |