| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $128.89 | $172.08B | 36.4 | 21.1 | 18.1% | 12.0% | 2.9 |
| 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 2024-12-31 | $80.7B | $4.8B | $3.55 | 0.0% | 0.0% | -0.8% |
| 6 | Average | 7.6% | -32.9% | -27.9% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 13.8% | 4.2% | 2.8% | 17.1% | 4.4% | 5.7% | 8.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | -209.8% | 34.5% | -38.5% | 49.4% | 71.4% | 11.4% | -13.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $162,861M |
| 1 | Cash | $5,578M |
| 2 | Total Liabilities | $100,903M |
| 3 | Total Debt | $42,893M |
| 4 | Total Equity | $60,156M |
| 5 | Debt to Equity Ratio | 0.71 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $128.89 | 4.3% | Nicks Growth: 10% Nick's Expected Margin: 5% FINVIZ Growth: 9% |
Nicks: 17 Finviz: 16 |
Nick's: 0.872 | 2.1 | 36.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.55 EPS | TTM | $61.92 | -52.0% | $58.55 | -54.6% |
| $6.13 EPS | 2025 | $106.91 | -17.1% | $101.09 | -21.6% |
| $6.83 EPS | 2026 | $119.12 | -7.6% | $112.64 | -12.6% |