| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $139.10 | $185.83B | 40.8 | 22.8 | 19.6% | 13.1% | 3.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $56.6B | $-3.5B | $-2.59 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $64.4B | $3.9B | $2.57 | 13.8% | -209.8% | -199.2% |
| 2 | 2022-12-31 | $67.1B | $5.2B | $3.52 | 4.2% | 34.5% | 37.0% |
| 3 | 2023-12-31 | $68.9B | $3.2B | $2.24 | 2.8% | -38.5% | -36.4% |
| 4 | 2024-12-31 | $80.7B | $4.8B | $3.58 | 17.1% | 49.4% | 59.8% |
| 5 | TTM 2025-03-31 | $81.7B | $4.6B | $3.41 | 1.2% | -3.6% | -4.7% |
| 6 | Average | 7.8% | -33.6% | -28.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 13.8% | 4.2% | 2.8% | 17.1% | 4.2% | 5.7% | 8.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | -209.8% | 34.5% | -38.5% | 49.4% | 67.1% | 12.6% | -14.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $164,864M |
| 1 | Cash | $5,157M |
| 2 | Total Liabilities | $101,520M |
| 3 | Total Debt | $42,946M |
| 4 | Total Equity | $61,516M |
| 5 | Debt to Equity Ratio | 0.70 |
| 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 | 4.2% | 2.9% | ||||
| 2023 | 2.8% | 6.4% | ||||
| 2024 | 17.1% | 15.0% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $139.10 | 4.5% | Nicks Growth: 10% Nick's Expected Margin: 5% FINVIZ Growth: 9% |
Nicks: 17 Finviz: 16 |
Nick's: 0.853 | 2.3 | 40.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.41 EPS | TTM | $58.19 | -58.2% | $55.18 | -60.3% |
| $5.97 EPS | 2025 | $101.88 | -26.8% | $96.60 | -30.6% |
| $6.72 EPS | 2026 | $114.68 | -17.6% | $108.73 | -21.8% |