| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $44.04 | $188.93B | 10.6 | 9.3 | 4.9% | 3.6% | 1.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $128.3B | $17.8B | $4.30 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $133.6B | $22.1B | $5.32 | 4.1% | 24.0% | 23.7% |
| 2 | 2022-12-31 | $136.8B | $21.3B | $5.06 | 2.4% | -3.7% | -4.9% |
| 3 | 2023-12-31 | $134.0B | $11.6B | $2.76 | -2.1% | -45.4% | -45.5% |
| 4 | 2024-12-31 | $134.8B | $17.5B | $2.76 | 0.6% | 50.7% | 0.0% |
| 5 | TTM 2024-12-31 | $134.8B | $17.5B | $4.14 | 0.0% | 0.0% | 50.0% |
| 6 | Average | 1.0% | 5.1% | 4.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 4.1% | 2.4% | -2.1% | 0.6% | 1.4% | 2.4% | 1.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 24.0% | -3.7% | -45.4% | 50.7% | 15.2% | 3.4% | 7.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $384,711M |
| 1 | Cash | $4,194M |
| 2 | Total Liabilities | $284,136M |
| 3 | Total Debt | $168,357M |
| 4 | Total Equity | $99,237M |
| 5 | Debt to Equity Ratio | 1.70 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $44.04 | 4.3% | Nicks Growth: 1% Nick's Expected Margin: 15% FINVIZ Growth: 3% |
Nicks: 7 Finviz: 9 |
Nick's: 1.075 | 1.4 | 10.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.14 EPS | TTM | $29.66 | -32.7% | $37.52 | -14.8% |
| $4.70 EPS | 2025 | $33.67 | -23.5% | $42.59 | -3.3% |
| $4.86 EPS | 2026 | $34.82 | -20.9% | $44.04 | 0.0% |