| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $110.06 | $34.61B | 12.8 | 11.4 | 6.8% | 5.6% | 1.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $64.9B | $-1.4B | $-3.50 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $114.0B | $930.0M | $2.27 | 75.6% | -165.4% | -164.9% |
| 2 | 2022-12-31 | $176.4B | $11.5B | $29.05 | 54.8% | 1139.6% | 1179.7% |
| 3 | 2023-12-31 | $144.8B | $8.8B | $24.93 | -17.9% | -23.4% | -14.2% |
| 4 | 2024-12-31 | $129.9B | $2.8B | $8.58 | -10.3% | -68.6% | -65.6% |
| 5 | TTM 2024-12-31 | $129.9B | $2.8B | $8.58 | 0.0% | 0.0% | 0.0% |
| 6 | Average | 20.4% | 176.4% | 187.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 75.6% | 54.8% | -17.9% | -10.3% | -9.2% | 2.0% | 15.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | -165.4% | 1139.6% | -23.4% | -68.6% | -20.1% | 49.9% | 152.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $60,143M |
| 1 | Cash | $4,657M |
| 2 | Total Liabilities | $32,622M |
| 3 | Total Debt | $11,540M |
| 4 | Total Equity | $24,512M |
| 5 | Debt to Equity Ratio | 0.47 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $110.06 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 6% FINVIZ Growth: 18% |
Nicks: 8 Finviz: 37 |
Nick's: 0.476 | 0.3 | 12.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $8.58 EPS | TTM | $68.13 | -38.1% | $319.48 | 190.3% |
| $7.04 EPS | 2025 | $55.90 | -49.2% | $262.14 | 138.2% |
| $10.55 EPS | 2026 | $83.77 | -23.9% | $392.83 | 256.9% |