| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $98.25 | $83.20B | 14.3 | 11.2 | 8.2% | 5.6% | 5.3 |
| 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 2025-03-31 | $90.9B | $5.9B | $6.85 | -0.2% | 1.3% | 1.3% |
| 6 | Average | 1.7% | 159.0% | 146.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 15.0% | 3.1% | -9.3% | 0.1% | -4.1% | 0.9% | 1.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 859.8% | -10.4% | -41.9% | -13.8% | 3.7% | 13.8% | 135.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $68,466M |
| 1 | Cash | $4,802M |
| 2 | Total Liabilities | $52,782M |
| 3 | Total Debt | $25,594M |
| 4 | Total Equity | $15,660M |
| 5 | Debt to Equity Ratio | 1.63 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | 3.1% | 3.0% | ||||
| 2023 | -9.3% | -7.1% | ||||
| 2024 | 0.1% | 1.3% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $98.25 | 4.5% | Nicks Growth: 5% Nick's Expected Margin: 8% FINVIZ Growth: 4% |
Nicks: 11 Finviz: 9 |
Nick's: 0.840 | 0.9 | 14.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.85 EPS | TTM | $71.93 | -26.8% | $63.02 | -35.9% |
| $7.08 EPS | 2025 | $74.35 | -24.3% | $65.14 | -33.7% |
| $8.06 EPS | 2026 | $84.64 | -13.9% | $74.15 | -24.5% |