| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $88.25 | $160.35B | 26.7 | 23.2 | 14.8% | 13.3% | 4.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $11.7B | $3.3B | $2.13 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $18.5B | $5.9B | $2.84 | 58.4% | 77.5% | 33.3% |
| 2 | 2022-12-31 | $20.8B | $7.2B | $3.52 | 12.1% | 22.7% | 23.9% |
| 3 | 2023-12-31 | $18.8B | $5.1B | $2.55 | -9.3% | -29.5% | -27.6% |
| 4 | 2024-12-31 | $19.6B | $5.9B | $3.00 | 4.1% | 17.3% | 17.6% |
| 5 | TTM 2025-03-31 | $14.9B | $4.6B | $3.30 | -24.2% | -22.9% | 10.0% |
| 6 | Average | 8.2% | 13.0% | 11.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 58.4% | 12.1% | -9.3% | 4.1% | 15.3% | 9.7% | 15.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 77.5% | 22.7% | -29.5% | 17.3% | 30.9% | 18.2% | 22.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $462,903M |
| 1 | Cash | $35,009M |
| 2 | Total Liabilities | $413,392M |
| 3 | Total Debt | $39,880M |
| 4 | Total Equity | $49,511M |
| 5 | Debt to Equity Ratio | 0.81 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | |||||
| 2022 | 12.1% | |||||
| 2023 | -9.3% | |||||
| 2024 | 4.1% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $88.25 | 4.5% | Nicks Growth: 5% Nick's Expected Margin: 30% FINVIZ Growth: 22% |
Nicks: 11 Finviz: 52 |
Nick's: 3.150 | 7.8 | 26.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.30 EPS | TTM | $34.65 | -60.7% | $172.28 | 95.2% |
| $4.28 EPS | 2025 | $44.94 | -49.1% | $223.44 | 153.2% |
| $5.06 EPS | 2026 | $53.13 | -39.8% | $264.16 | 199.3% |