| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 3 | 3 | 3 | 1 | 1 |
| Estimated Revenue | |||||||
| Low | 489.1 | 489.1 | 672.4 | 697.5 | 482.3 | 338.8 | 148.9 |
| Average | 546.8 | 546.8 | 751.8 | 779.9 | 487.8 | 378.9 | 158.1 |
| High | 619.4 | 619.4 | 851.6 | 883.4 | 493 | 429.2 | 167.3 |
| Estimated EBITDA | |||||||
| Low | 109.8 | 109.8 | 151 | 156.6 | 108.3 | 76.1 | 33.44 |
| Average | 122.8 | 122.8 | 168.8 | 175.1 | 109.6 | 85.08 | 35.51 |
| High | 139.1 | 139.1 | 191.2 | 198.4 | 110.7 | 96.38 | 37.58 |
| Estimated EBIT | |||||||
| Low | 76.01 | 76.01 | 104.5 | 108.4 | 74.95 | 52.66 | 23.14 |
| Average | 84.98 | 84.98 | 116.8 | 121.2 | 75.81 | 58.88 | 24.57 |
| High | 96.27 | 96.27 | 132.3 | 137.3 | 76.62 | 66.7 | 26 |
| Estimated Net Income | |||||||
| Low | 85.08 | 85.08 | 121.9 | 182.8 | 119.2 | 27.16 | 2.55 |
| Average | 98.62 | 100.4 | 183 | 192.6 | 140.6 | 32.04 | 2.76 |
| High | 115.6 | 115.6 | 325.4 | 248.4 | 162 | 36.91 | 2.96 |
| Estimated SGA Expenses | |||||||
| Low | 42.48 | 42.48 | 58.4 | 60.59 | 41.89 | 29.43 | 12.94 |
| Average | 47.5 | 47.5 | 65.3 | 67.74 | 42.37 | 32.91 | 13.73 |
| High | 53.81 | 53.81 | 73.97 | 76.74 | 42.82 | 37.28 | 14.53 |
| Estimated EPS | |||||||
| Low | 0.552 | 0.552 | 0.791 | 1.19 | 0.774 | 0.176 | 0.017 |
| Average | 0.64 | 0.64 | 1.45 | 1.38 | 0.897 | 0.204 | 0.018 |
| High | 0.751 | 0.751 | 2.11 | 1.61 | 1.05 | 0.24 | 0.019 |
