| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $104.27 | $449.37B | 13.8 | 13.2 | 7.8% | 7.4% | 1.7 |
| 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 2025-03-31 | $339.9B | $33.2B | $7.54 | 0.2% | -1.5% | -3.8% |
| 6 | Average | 16.9% | -20.8% | -21.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 54.9% | 44.1% | -16.0% | 1.4% | -3.1% | -0.3% | 13.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | -202.7% | 141.9% | -35.4% | -6.5% | -21.8% | 17.0% | -17.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $451,908M |
| 1 | Cash | $17,036M |
| 2 | Total Liabilities | $182,102M |
| 3 | Total Debt | $37,551M |
| 4 | Total Equity | $262,720M |
| 5 | Debt to Equity Ratio | 0.14 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | inf% | ||||
| 2022 | 44.1% | 39.6% | ||||
| 2023 | -16.0% | -15.2% | ||||
| 2024 | 1.4% | 4.8% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $104.27 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 14% FINVIZ Growth: 8% |
Nicks: 8 Finviz: 13 |
Nick's: 1.086 | 1.3 | 13.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $7.54 EPS | TTM | $58.48 | -43.9% | $101.53 | -2.6% |
| $6.11 EPS | 2025 | $47.39 | -54.6% | $82.27 | -21.1% |
| $7.15 EPS | 2026 | $55.45 | -46.8% | $96.28 | -7.7% |