| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $61.00 | $60.34B | 15.3 | 12.5 | 8.6% | 6.5% | 3.0 |
| 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 2024-12-31 | $31.8B | $4.1B | $3.99 | 0.0% | 0.0% | -1.0% |
| 6 | Average | 8.4% | 6.1% | 9.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 18.3% | 8.5% | 8.2% | 6.8% | 3.7% | 6.5% | 8.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | -0.8% | -42.0% | 75.5% | -2.3% | 19.0% | 12.2% | 10.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $81,611M |
| 1 | Cash | $6,561M |
| 2 | Total Liabilities | $61,194M |
| 3 | Total Debt | $9,879M |
| 4 | Total Equity | $20,417M |
| 5 | Debt to Equity Ratio | 0.48 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $61.00 | 4.3% | Nicks Growth: 14% Nick's Expected Margin: 14% FINVIZ Growth: 11% |
Nicks: 25 Finviz: 19 |
Nick's: 3.540 | 1.9 | 15.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.99 EPS | TTM | $100.89 | 65.4% | $74.90 | 22.8% |
| $4.99 EPS | 2025 | $126.17 | 106.8% | $93.67 | 53.6% |
| $5.60 EPS | 2026 | $141.59 | 132.1% | $105.12 | 72.3% |