| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 4 | 2 | 4 | 3 | 2 | 1 |
| Estimated Revenue | ||||||||
| Low | 1,303 | 1,106 | 959.9 | 689.8 | 578.4 | 423.5 | 289.2 | 106.4 |
| Average | 1,391 | 1,181 | 973.4 | 736.4 | 581.2 | 454.4 | 308.7 | 108.8 |
| High | 1,443 | 1,225 | 987 | 763.9 | 583.6 | 485.4 | 320.3 | 111.3 |
| Estimated EBITDA | ||||||||
| Low | -1,027 | -871 | -702 | -543.3 | -415.1 | -345.2 | -227.8 | -79.19 |
| Average | -989.7 | -839.7 | -692.3 | -523.7 | -413.4 | -323.2 | -219.6 | -77.41 |
| High | -927 | -786.5 | -682.7 | -490.6 | -411.4 | -301.2 | -205.7 | -75.65 |
| Estimated EBIT | ||||||||
| Low | -1,188 | -1,008 | -812.3 | -628.7 | -480.3 | -399.5 | -263.6 | -91.63 |
| Average | -1,145 | -971.6 | -801.1 | -606 | -478.4 | -374 | -254.1 | -89.57 |
| High | -1,073 | -910.1 | -790 | -567.7 | -476 | -348.5 | -238 | -87.53 |
| Estimated Net Income | ||||||||
| Low | 287.9 | 196.4 | 30.06 | 50.1 | -50.78 | -35.25 | -722 | -316 |
| Average | 313.7 | 210.4 | 186.9 | 72.2 | -21.76 | -33.05 | -677 | -306.9 |
| High | 328.9 | 224.4 | 252.9 | 94.3 | 7.25 | -30.85 | -631.9 | -297.8 |
| Estimated SGA Expenses | ||||||||
| Low | 1,654 | 1,403 | 1,218 | 875.4 | 734 | 537.5 | 367 | 135 |
| Average | 1,766 | 1,498 | 1,235 | 934.6 | 737.7 | 576.7 | 391.8 | 138.1 |
| High | 1,832 | 1,554 | 1,253 | 969.5 | 740.7 | 616 | 406.5 | 141.3 |
| Estimated EPS | ||||||||
| Low | 1.07 | 0.733 | 0.112 | 0.187 | -0.19 | -0.132 | -2.69 | -1.18 |
| Average | 1.17 | 0.799 | 0.513 | 0.269 | -0.081 | -0.125 | -2.57 | -1.15 |
| High | 1.23 | 0.838 | 0.944 | 0.352 | 0.027 | -0.115 | -2.36 | -1.11 |
