Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
---|---|---|---|---|---|---|
$93.78 | $219.95B | 493.6 | 199.5 | 52.0% | 39.2% | 43.8 |
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 2024-12-31 | $2.9B | $462.2M | $0.19 | 0.0% | 0.0% | 90.0% |
7 | Average | 18.4% | -19.9% | -22.0% |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
---|---|---|---|---|---|---|---|---|---|
Revenue Growth (%) | 0.0% | 41.1% | 23.6% | 16.7% | 28.8% | 31.9% | 28.0% | 24.3% | |
Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
EPS Growth (%) | 0.0% | -55.4% | -28.2% | -156.1% | 120.3% | 179.1% | 25.5% | 12.2% | |
EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
Metric | Value | |
---|---|---|
0 | Total Assets | $6,341M |
1 | Cash | $2,099M |
2 | Total Liabilities | $1,246M |
3 | Total Debt | $239M |
4 | Total Equity | $5,003M |
5 | Debt to Equity Ratio | 0.05 |
Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
---|---|---|---|---|---|---|
$93.78 | 4.3% | Nicks Growth: 15% Nick's Expected Margin: 10% FINVIZ Growth: 30% |
Nicks: 28 Finviz: 99 |
Nick's: 2.769 | 76.8 | 493.6 |
Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
---|---|---|---|---|---|
$0.19 EPS | TTM | $5.26 | -94.4% | $18.77 | -80.0% |
$0.55 EPS | 2025 | $15.23 | -83.8% | $54.34 | -42.1% |
$0.69 EPS | 2026 | $19.10 | -79.6% | $68.17 | -27.3% |