| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $295.14 | $950.63B | 169.6 | 91.1 | 37.2% | 29.2% | 12.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $31.5B | $721.0M | $0.25 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $53.8B | $5.5B | $1.87 | 70.7% | 666.2% | 658.1% |
| 2 | 2022-12-31 | $81.5B | $12.6B | $4.02 | 51.4% | 127.8% | 115.0% |
| 3 | 2023-12-31 | $96.8B | $15.0B | $4.73 | 18.8% | 19.2% | 17.6% |
| 4 | 2024-12-31 | $97.7B | $7.1B | $4.73 | 0.9% | -52.5% | 0.0% |
| 5 | TTM 2025-03-31 | $95.7B | $6.4B | $1.75 | -2.0% | -10.1% | -63.0% |
| 6 | Average | 28.0% | 150.1% | 145.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 70.7% | 51.4% | 18.8% | 0.9% | -0.6% | 18.1% | 26.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | 666.2% | 127.8% | 19.2% | -52.5% | -14.6% | 51.9% | 133.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $125,111M |
| 1 | Cash | $16,352M |
| 2 | Total Liabilities | $49,693M |
| 3 | Total Debt | $13,128M |
| 4 | Total Equity | $74,653M |
| 5 | Debt to Equity Ratio | 0.18 |
| 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 | 51.4% | 50.7% | ||||
| 2023 | 18.8% | 30.5% | ||||
| 2024 | 0.9% | 1.4% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $295.14 | 4.5% | Nicks Growth: 15% Nick's Expected Margin: 8% FINVIZ Growth: 19% |
Nicks: 27 Finviz: 37 |
Nick's: 2.169 | 9.9 | 169.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.75 EPS | TTM | $47.45 | -83.9% | $65.45 | -77.8% |
| $1.89 EPS | 2025 | $51.25 | -82.6% | $70.68 | -76.1% |
| $2.87 EPS | 2026 | $77.82 | -73.6% | $107.33 | -63.6% |