| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $94.00 | $122.73B | 60.6 | 50.8 | 24.0% | 21.9% | 10.5 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $2.9B | $319.5M | $0.27 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $4.6B | $2.9B | $2.34 | 57.4% | 812.2% | 776.4% |
| 2 | 2022-12-31 | $5.6B | $-3.5B | $-2.73 | 21.4% | -218.7% | -216.7% |
| 3 | 2023-12-31 | $7.1B | $132.0M | $0.10 | 26.1% | -103.8% | -103.7% |
| 4 | 2024-12-31 | $8.9B | $2.0B | $1.56 | 25.8% | 1429.5% | 1459.6% |
| 5 | TTM 2024-12-31 | $8.9B | $2.0B | $1.55 | 0.0% | 0.0% | -0.6% |
| 6 | Average | 26.1% | 383.8% | 383.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 57.4% | 21.4% | 26.1% | 25.8% | 20.4% | 19.6% | 28.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 16 | 16 | |
| EPS Growth (%) | 812.2% | -218.7% | -103.8% | 1429.5% | -6.2% | 23.4% | 322.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 16 | 16 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $13,924M |
| 1 | Cash | $1,498M |
| 2 | Total Liabilities | $2,366M |
| 3 | Total Debt | $1,126M |
| 4 | Total Equity | $11,558M |
| 5 | Debt to Equity Ratio | 0.10 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $94.00 | 4.3% | Nicks Growth: 14% Nick's Expected Margin: 10% FINVIZ Growth: 27% |
Nicks: 25 Finviz: 75 |
Nick's: 2.528 | 13.8 | 60.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.55 EPS | TTM | $39.19 | -58.3% | $116.70 | 24.1% |
| $1.45 EPS | 2025 | $36.66 | -61.0% | $109.17 | 16.1% |
| $1.79 EPS | 2026 | $45.26 | -51.9% | $134.77 | 43.4% |