| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $72.80 | $70.80B | 16.4 | 14.9 | 9.4% | 8.4% | 3.5 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $21.5B | $4.2B | $3.58 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $25.4B | $4.2B | $3.55 | 18.3% | -0.8% | -0.8% |
| 2 | 2022-12-31 | $27.5B | $2.4B | $2.10 | 8.5% | -42.0% | -40.8% |
| 3 | 2023-12-31 | $29.8B | $4.2B | $3.85 | 8.2% | 75.5% | 83.3% |
| 4 | 2024-12-31 | $31.8B | $4.1B | $4.03 | 6.8% | -2.3% | 4.7% |
| 5 | TTM 2025-03-31 | $31.9B | $4.5B | $4.45 | 0.3% | 9.6% | 10.4% |
| 6 | Average | 8.4% | 8.0% | 11.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 18.3% | 8.5% | 8.2% | 6.8% | 3.2% | 6.5% | 8.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | -0.8% | -42.0% | 75.5% | -2.3% | 19.1% | 11.0% | 10.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 14 | 14 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $81,274M |
| 1 | Cash | $7,449M |
| 2 | Total Liabilities | $61,020M |
| 3 | Total Debt | $11,417M |
| 4 | Total Equity | $20,254M |
| 5 | Debt to Equity Ratio | 0.56 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | 8.5% | 20.8% | ||||
| 2023 | 8.2% | 16.9% | ||||
| 2024 | 6.8% | 6.7% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $72.80 | 4.4% | Nicks Growth: 14% Nick's Expected Margin: 14% FINVIZ Growth: 11% |
Nicks: 25 Finviz: 20 |
Nick's: 3.513 | 2.2 | 16.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.45 EPS | TTM | $111.65 | 53.4% | $86.85 | 19.3% |
| $5.08 EPS | 2025 | $127.45 | 75.1% | $99.14 | 36.2% |
| $5.64 EPS | 2026 | $141.50 | 94.4% | $110.07 | 51.2% |