| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $342.02 | $309.81B | 17.8 | 19.2 | 10.1% | 10.9% | $8.84 2.6% | 3.2 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2021-12-31 | $287.6B | $17.3B | $18.33 | N/A | N/A | N/A |
| 1 | 2022-12-31 | $324.2B | $20.1B | $21.54 | 12.7% | 16.4% | 17.5% |
| 2 | 2023-12-31 | $371.6B | $22.4B | $24.22 | 14.6% | 11.2% | 12.4% |
| 3 | 2024-12-31 | $400.3B | $14.4B | $15.74 | 7.7% | -35.6% | -35.0% |
| 4 | TTM 2025-03-31 | $410.1B | $22.1B | $25.43 | 2.4% | 53.5% | 61.5% |
| 5 | Average | 9.3% | 11.4% | 14.1% |
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 12.7% | 14.6% | 7.7% | 11.9% | 2.2% | 9.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 16.4% | 11.2% | -35.6% | 2.5% | 8.0% | 0.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 11 | 11 |
| Year | Revenue ($) | Cost of Revenue ($) | Facilities / D&A ($) |
|---|---|---|---|
| 2021 | $287.6B | $214.8B | $3.1B |
| 2022 | $324.2B | $241.1B | $3.4B |
| 2023 | $371.6B | $276.7B | $4.0B |
| 2024 | $400.3B | $306.8B | $4.1B |
| TTM | $435.2B | $345.1B | $4.3B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|
| 2022 | 12.71 | 12.24 | 9.57 |
| 2023 | 14.64 | 14.74 | 16.82 |
| 2024 | 7.71 | 10.87 | 3.20 |
| TTM | 8.71 | 12.51 | 4.54 |


| Year | Prod Rev | Services Rev | Total Rev |
|---|---|---|---|
| 2022 | 149.7B | 100.2B | 249.9B |
| 2023 | 170.3B | 126.4B | 296.8B |
| 2024 | 200.9B | 134.4B | 335.3B |
| TTM | 781.5B | 534.3B | 1315.8B |
| % of Total (TTM) | 59.4% | 40.6% | 100% |





| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $308,573M |
| 1 | Cash | $28,596M |
| 2 | Total Liabilities | $203,789M |
| 3 | Total Debt | $79,193M |
| 4 | Total Equity | $94,724M |
| 5 | Debt to Equity Ratio | 0.84 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $342.02 | 4.2% | Nicks Growth: 8% Nick's Expected Margin: 6% FINVIZ Growth: -9% |
Nicks: 15 Finviz: 2 |
Nick's: 0.874 | 0.7 | 17.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $19.19 EPS | TTM | $279.58 | -18.3% | $46.88 | -86.3% |
| $16.30 EPS | 2025 | $237.48 | -30.6% | $39.82 | -88.4% |
| $17.60 EPS | 2026 | $256.42 | -25.0% | $43.00 | -87.4% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 7.93% | 5.23% | 8.25% | 4.88% | 1.54% | 1.91% | 10.11% | 10.93% | 97.2% | 99.3% |
| 3 Years | 7.93% | 5.23% | 8.25% | 4.88% | 1.54% | 1.91% | 10.11% | 10.93% | 97.2% | 99.3% |
| 5 Years | 7.93% | 5.23% | 8.25% | 4.88% | 1.54% | 1.91% | 10.11% | 10.93% | 97.2% | 99.3% |
| 10 Years | 7.93% | 5.23% | 8.25% | 4.88% | 1.54% | 1.91% | 10.11% | 10.93% | 97.2% | 99.3% |