| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $574.25 | $117.55B | 92.6 | 64.5 | 29.2% | 24.8% | 21.2 |
| 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 2024-12-31 | $15.7B | $1.1B | $5.68 | 0.0% | 0.0% | 0.2% |
| 6 | Average | 15.1% | 156.1% | 151.9% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 22.7% | 21.3% | 13.0% | 18.3% | 20.8% | 14.8% | 18.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | -94.1% | 1164.7% | 23.7% | -313.9% | 86.5% | 27.8% | 149.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $12,005M |
| 1 | Cash | $4,781M |
| 2 | Total Liabilities | $6,480M |
| 3 | Total Debt | $2,001M |
| 4 | Total Equity | $5,525M |
| 5 | Debt to Equity Ratio | 0.36 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $574.25 | 4.3% | Nicks Growth: 9% Nick's Expected Margin: 10% FINVIZ Growth: 44% |
Nicks: 16 Finviz: 280 |
Nick's: 1.586 | 7.5 | 92.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.68 EPS | TTM | $90.08 | -84.3% | $1,589.77 | 176.8% |
| $10.37 EPS | 2025 | $164.47 | -71.4% | $2,902.46 | 405.4% |
| $13.25 EPS | 2026 | $210.14 | -63.4% | $3,708.54 | 545.8% |