| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $192.69 | $51.86B | 17.6 | 13.5 | 10.1% | 7.3% | 6.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $2.2B | $-5.8B | $-27.05 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $1.5B | $-5.3B | $-20.89 | -30.6% | -9.3% | -22.8% |
| 2 | 2022-12-31 | $8.8B | $-2.2B | $-8.45 | 477.0% | -59.0% | -59.6% |
| 3 | 2023-12-31 | $13.9B | $1.7B | $6.63 | 57.2% | -178.7% | -178.5% |
| 4 | 2024-12-31 | $16.5B | $2.9B | $11.00 | 18.6% | 69.5% | 65.9% |
| 5 | TTM 2024-12-31 | $16.5B | $2.9B | $10.93 | 0.0% | 0.0% | -0.6% |
| 6 | Average | 104.4% | -35.5% | -39.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -30.6% | 477.0% | 57.2% | 18.6% | 8.9% | 9.8% | 90.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | -9.3% | -59.0% | -178.7% | 69.5% | 38.7% | 16.0% | -20.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $37,070M |
| 1 | Cash | $388M |
| 2 | Total Liabilities | $29,335M |
| 3 | Total Debt | $20,820M |
| 4 | Total Equity | $7,563M |
| 5 | Debt to Equity Ratio | 2.75 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $192.69 | 4.3% | Nicks Growth: 10% Nick's Expected Margin: 12% FINVIZ Growth: 20% |
Nicks: 17 Finviz: 42 |
Nick's: 2.093 | 3.1 | 17.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $10.93 EPS | TTM | $190.63 | -1.1% | $457.80 | 137.6% |
| $14.83 EPS | 2025 | $258.65 | 34.2% | $621.15 | 222.4% |
| $17.20 EPS | 2026 | $299.99 | 55.7% | $720.42 | 273.9% |