| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $303.22 | $275.06B | 12.7 | 10.1 | 6.9% | 4.7% | 2.9 |
| 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% | 12.5% | 6.1% | 10.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 10 | 10 | |
| EPS Growth (%) | 16.4% | 11.2% | -35.6% | 41.6% | 16.7% | 10.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $309,790M |
| 1 | Cash | $30,717M |
| 2 | Total Liabilities | $204,621M |
| 3 | Total Debt | $81,271M |
| 4 | Total Equity | $95,038M |
| 5 | Debt to Equity Ratio | 0.86 |
| 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 | 12.7% | 12.2% | ||||
| 2023 | 14.6% | 14.8% | ||||
| 2024 | 7.7% | 10.8% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $303.22 | 4.5% | Nicks Growth: 8% Nick's Expected Margin: 6% FINVIZ Growth: 2% |
Nicks: 14 Finviz: 8 |
Nick's: 0.846 | 0.7 | 12.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $25.43 EPS | TTM | $358.37 | 18.2% | $204.41 | -32.6% |
| $22.49 EPS | 2025 | $316.94 | 4.5% | $180.78 | -40.4% |
| $26.24 EPS | 2026 | $369.78 | 22.0% | $210.93 | -30.4% |