| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $89.64 | $101.87B | 32.6 | 24.1 | 17.1% | 13.7% | -13.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-09-30 | $23.5B | $928.3M | $0.79 | N/A | N/A | N/A |
| 1 | 2021-09-30 | $29.1B | $4.2B | $3.56 | 23.6% | 352.4% | 350.1% |
| 2 | 2022-09-30 | $32.3B | $3.3B | $2.86 | 11.0% | -21.9% | -19.7% |
| 3 | 2023-09-30 | $36.0B | $4.1B | $3.60 | 11.6% | 25.7% | 25.9% |
| 4 | 2024-09-30 | $36.2B | $3.8B | $3.60 | 0.6% | -8.8% | 0.0% |
| 5 | TTM 2025-03-31 | $36.3B | $3.1B | $2.75 | 0.5% | -16.8% | -23.6% |
| 6 | Average | 9.5% | 66.1% | 66.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 23.6% | 11.0% | 11.6% | 0.6% | 2.0% | 6.2% | 9.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 352.4% | -21.9% | 25.7% | -8.8% | -23.6% | 19.8% | 57.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $31,633M |
| 1 | Cash | $2,671M |
| 2 | Total Liabilities | $39,248M |
| 3 | Total Debt | $26,010M |
| 4 | Total Equity | $-7,622M |
| 5 | Debt to Equity Ratio | -3.41 |
| 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 | 11.0% | 15.5% | ||||
| 2023 | 11.6% | 9.4% | ||||
| 2024 | 0.6% | 1.3% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $89.64 | 4.5% | Nicks Growth: 12% Nick's Expected Margin: 10% FINVIZ Growth: 2% |
Nicks: 21 Finviz: 8 |
Nick's: 2.059 | 2.8 | 32.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.75 EPS | TTM | $56.63 | -36.8% | $21.61 | -75.9% |
| $2.53 EPS | 2025 | $52.10 | -41.9% | $19.88 | -77.8% |
| $3.03 EPS | 2026 | $62.39 | -30.4% | $23.81 | -73.4% |