| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $75.24 | $157.35B | 16.5 | 31.9 | 9.4% | 16.6% | 7.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $11.1B | $-6.8B | $-3.86 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $17.5B | $-496.0M | $-0.26 | 56.7% | -92.7% | -93.3% |
| 2 | 2022-12-31 | $31.9B | $-9.1B | $-4.64 | 82.6% | 1742.9% | 1684.6% |
| 3 | 2023-12-31 | $37.3B | $1.9B | $0.93 | 17.0% | -120.6% | -120.0% |
| 4 | 2024-12-31 | $44.0B | $9.9B | $4.71 | 18.0% | 422.3% | 406.5% |
| 5 | TTM 2024-12-31 | $44.0B | $9.9B | $4.56 | 0.0% | 0.0% | -3.2% |
| 6 | Average | 34.9% | 390.4% | 374.9% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 56.7% | 82.6% | 17.0% | 18.0% | 14.7% | 15.5% | 34.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 | |
| EPS Growth (%) | -92.7% | 1742.9% | -120.6% | 422.3% | -46.7% | 38.2% | 323.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 15 | 15 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $51,244M |
| 1 | Cash | $5,893M |
| 2 | Total Liabilities | $28,768M |
| 3 | Total Debt | $11,126M |
| 4 | Total Equity | $21,558M |
| 5 | Debt to Equity Ratio | 0.52 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $75.24 | 4.3% | Nicks Growth: 14% Nick's Expected Margin: 15% FINVIZ Growth: -1% |
Nicks: 25 Finviz: 6 |
Nick's: 3.793 | 3.6 | 16.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.56 EPS | TTM | $115.30 | 53.2% | $25.90 | -65.6% |
| $2.51 EPS | 2025 | $63.46 | -15.7% | $14.26 | -81.0% |
| $3.47 EPS | 2026 | $87.74 | 16.6% | $19.71 | -73.8% |