| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $96.43 | $81.73B | 14.3 | 10.9 | 7.9% | 5.2% | 4.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $84.6B | $1.3B | $1.65 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $97.3B | $12.9B | $14.75 | 15.0% | 859.8% | 793.9% |
| 2 | 2022-12-31 | $100.3B | $11.5B | $13.26 | 3.1% | -10.4% | -10.1% |
| 3 | 2023-12-31 | $91.0B | $6.7B | $7.81 | -9.3% | -41.9% | -41.1% |
| 4 | 2024-12-31 | $91.1B | $5.8B | $6.76 | 0.1% | -13.8% | -13.4% |
| 5 | TTM 2024-12-31 | $91.1B | $5.8B | $6.75 | 0.0% | 0.0% | -0.1% |
| 6 | Average | 1.8% | 158.7% | 145.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 15.0% | 3.1% | -9.3% | 0.1% | -3.5% | 1.0% | 1.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 859.8% | -10.4% | -41.9% | -13.8% | 12.7% | 11.7% | 136.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $70,070M |
| 1 | Cash | $6,112M |
| 2 | Total Liabilities | $53,327M |
| 3 | Total Debt | $25,652M |
| 4 | Total Equity | $16,718M |
| 5 | Debt to Equity Ratio | 1.53 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $96.43 | 4.3% | Nicks Growth: 5% Nick's Expected Margin: 8% FINVIZ Growth: 6% |
Nicks: 11 Finviz: 11 |
Nick's: 0.860 | 0.9 | 14.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.75 EPS | TTM | $72.52 | -24.8% | $76.35 | -20.8% |
| $7.69 EPS | 2025 | $82.62 | -14.3% | $86.99 | -9.8% |
| $8.59 EPS | 2026 | $92.29 | -4.3% | $97.17 | 0.8% |