| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $76.15 | $138.28B | 23.1 | 20.0 | 13.0% | 11.5% | 3.6 |
| 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 2024-12-31 | $19.6B | $5.9B | $2.99 | 0.0% | 0.0% | -0.3% |
| 6 | Average | 13.1% | 17.6% | 9.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 58.4% | 12.1% | -9.3% | 4.1% | 14.6% | 10.7% | 15.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 77.5% | 22.7% | -29.5% | 17.3% | 28.4% | 20.2% | 22.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $479,843M |
| 1 | Cash | $42,083M |
| 2 | Total Liabilities | $431,468M |
| 3 | Total Debt | $45,134M |
| 4 | Total Equity | $48,375M |
| 5 | Debt to Equity Ratio | 0.93 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $76.15 | 4.3% | Nicks Growth: 5% Nick's Expected Margin: 30% FINVIZ Growth: 22% |
Nicks: 11 Finviz: 50 |
Nick's: 3.223 | 6.8 | 23.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.99 EPS | TTM | $32.12 | -57.8% | $150.75 | 98.0% |
| $4.20 EPS | 2025 | $45.12 | -40.7% | $211.76 | 178.1% |
| $5.05 EPS | 2026 | $54.26 | -28.7% | $254.62 | 234.4% |