| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $246.67 | $23.22B | 30.9 | 28.5 | 16.2% | 15.3% | -12.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $1.3B | $814.9M | $7.08 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $1.3B | $784.8M | $7.01 | 4.9% | -3.7% | -1.0% |
| 2 | 2022-12-31 | $1.4B | $673.8M | $6.24 | 7.3% | -14.1% | -11.0% |
| 3 | 2023-12-31 | $1.5B | $817.6M | $7.91 | 4.8% | 21.3% | 26.8% |
| 4 | 2024-12-31 | $1.6B | $785.7M | $8.01 | 4.3% | -3.9% | 1.3% |
| 5 | TTM 2024-12-31 | $1.6B | $785.7M | $7.99 | 0.0% | 0.0% | -0.2% |
| 6 | Average | 4.3% | -0.1% | 3.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 4.9% | 7.3% | 4.8% | 12.5% | 1.7% | 1.5% | 5.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 6 | 4 | 4 | |
| EPS Growth (%) | -3.7% | -14.1% | 21.3% | -1.7% | 11.5% | 13.6% | 4.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 5 | 1 | 1 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $1,406M |
| 1 | Cash | $207M |
| 2 | Total Liabilities | $3,364M |
| 3 | Total Debt | $1,802M |
| 4 | Total Equity | $-1,958M |
| 5 | Debt to Equity Ratio | -0.92 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $171.17 | 4.5% | Nicks Growth: 3% Nick's Expected Margin: 55% FINVIZ Growth: 8% |
Nicks: 9 Finviz: 14 |
Nick's: 4.709 | 11.3 | 21.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $8.11 EPS | TTM | $69.44 | -59.4% | $113.96 | -33.4% |
| $8.11 EPS | 2024 | $69.44 | -59.4% | $113.96 | -33.4% |
| $9.04 EPS | 2025 | $77.40 | -54.8% | $127.03 | -25.8% |
| $10.27 EPS | 2026 | $87.94 | -48.6% | $144.31 | -15.7% |