| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $106.92 | $462.46B | 13.6 | 13.6 | 7.4% | 7.4% | 1.8 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $178.6B | $-22.4B | $-5.25 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $276.7B | $23.0B | $5.39 | 54.9% | -202.7% | -202.7% |
| 2 | 2022-12-31 | $398.7B | $55.7B | $13.26 | 44.1% | 141.9% | 146.0% |
| 3 | 2023-12-31 | $334.7B | $36.0B | $8.89 | -16.0% | -35.4% | -33.0% |
| 4 | 2024-12-31 | $339.2B | $33.7B | $7.84 | 1.4% | -6.5% | -11.8% |
| 5 | TTM 2024-12-31 | $339.2B | $33.7B | $7.84 | 0.0% | 0.0% | 0.0% |
| 6 | Average | 16.9% | -20.5% | -20.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 54.9% | 44.1% | -16.0% | 1.4% | 2.4% | 3.7% | 15.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | -202.7% | 141.9% | -35.4% | -6.5% | -14.2% | 22.6% | -15.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $453,475M |
| 1 | Cash | $23,029M |
| 2 | Total Liabilities | $182,869M |
| 3 | Total Debt | $41,710M |
| 4 | Total Equity | $263,705M |
| 5 | Debt to Equity Ratio | 0.16 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $106.92 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 14% FINVIZ Growth: 9% |
Nicks: 8 Finviz: 16 |
Nick's: 1.112 | 1.4 | 13.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $7.84 EPS | TTM | $62.25 | -41.8% | $123.87 | 15.9% |
| $6.68 EPS | 2025 | $53.04 | -50.4% | $105.54 | -1.3% |
| $8.19 EPS | 2026 | $65.03 | -39.2% | $129.40 | 21.0% |