| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $712.26 | $146.05B | 112.3 | 79.9 | 31.9% | 27.6% | 23.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $7.9B | $-581.0M | $-3.10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $9.7B | $-34.0M | $-0.18 | 22.7% | -94.1% | -94.2% |
| 2 | 2022-12-31 | $11.7B | $-430.0M | $-2.23 | 21.3% | 1164.7% | 1138.9% |
| 3 | 2023-12-31 | $13.2B | $-532.0M | $-2.73 | 13.0% | 23.7% | 22.4% |
| 4 | 2024-12-31 | $15.7B | $1.1B | $5.67 | 18.3% | -313.9% | -307.7% |
| 5 | TTM 2025-03-31 | $16.2B | $1.2B | $6.38 | 3.5% | 2.5% | 12.5% |
| 6 | Average | 15.8% | 156.6% | 154.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 22.7% | 21.3% | 13.0% | 18.3% | 27.0% | 14.3% | 19.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | -94.1% | 1164.7% | 23.7% | -313.9% | 75.1% | 40.8% | 149.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $12,687M |
| 1 | Cash | $5,019M |
| 2 | Total Liabilities | $6,440M |
| 3 | Total Debt | $2,102M |
| 4 | Total Equity | $6,247M |
| 5 | Debt to Equity Ratio | 0.34 |
| 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 | 21.3% | 24.4% | ||||
| 2023 | 13.0% | 11.9% | ||||
| 2024 | 18.3% | 11.2% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $712.26 | 4.5% | Nicks Growth: 9% Nick's Expected Margin: 10% FINVIZ Growth: 42% |
Nicks: 16 Finviz: 234 |
Nick's: 1.551 | 9.0 | 112.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.38 EPS | TTM | $98.98 | -86.1% | $1,493.64 | 109.7% |
| $9.72 EPS | 2025 | $150.80 | -78.8% | $2,275.57 | 219.5% |
| $13.69 EPS | 2026 | $212.40 | -70.2% | $3,205.00 | 350.0% |