| Period Ending: | 2030 12-31 |
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 | 13 | 9 | 14 | 17 | 15 | 16 | 11 | 9 | 3 |
| Estimated Revenue | |||||||||
| Low | 2,834 | 2,396 | 2,094 | 1,202 | 896.4 | 624.9 | 380.4 | 253.5 | 42.96 |
| Average | 3,259 | 2,755 | 2,099 | 1,517 | 984.9 | 635.7 | 385.1 | 291.5 | 46.98 |
| High | 3,679 | 3,110 | 2,103 | 1,798 | 1,103 | 638.9 | 387.8 | 329 | 50.74 |
| Estimated EBITDA | |||||||||
| Low | -1,324 | -1,119 | -756.9 | -647.1 | -397 | -229.9 | -139.6 | -118.4 | -5.46 |
| Average | -1,173 | -991.6 | -755.3 | -545.8 | -354.4 | -228.8 | -138.6 | -104.9 | -5.06 |
| High | -1,020 | -862.3 | -753.6 | -432.4 | -322.6 | -224.9 | -136.9 | -91.22 | -4.63 |
| Estimated EBIT | |||||||||
| Low | -1,358 | -1,148 | -776.2 | -663.6 | -407.1 | -235.8 | -143.1 | -121.4 | -5.93 |
| Average | -1,203 | -1,017 | -774.5 | -559.7 | -363.5 | -234.6 | -142.1 | -107.6 | -5.49 |
| High | -1,046 | -884.2 | -772.8 | -443.5 | -330.8 | -230.6 | -140.4 | -93.55 | -5.02 |
| Estimated Net Income | |||||||||
| Low | 1,074 | 857.1 | 325.4 | 5.02 | -268.6 | -210.6 | -318.7 | -378.3 | -229.2 |
| Average | 1,293 | 1,032 | 757.7 | 402.4 | 26.59 | -183.7 | -246.9 | -308.6 | -207.6 |
| High | 1,509 | 1,205 | 1,158 | 671.2 | 249.4 | -169.7 | -240 | -269.1 | -184.5 |
| Estimated SGA Expenses | |||||||||
| Low | 4,159 | 3,516 | 3,073 | 1,763 | 1,315 | 917 | 558.3 | 371.9 | 63.96 |
| Average | 4,783 | 4,043 | 3,080 | 2,225 | 1,445 | 932.8 | 565 | 427.7 | 69.94 |
| High | 5,399 | 4,564 | 3,086 | 2,638 | 1,619 | 937.6 | 569.1 | 482.8 | 75.54 |
| Estimated EPS | |||||||||
| Low | 21.58 | 17.23 | 6.54 | 0.101 | -5.4 | -4.23 | -6.41 | -7.61 | -4.78 |
| Average | 25.99 | 20.75 | 13.69 | 5.97 | -0.428 | -3.76 | -5.46 | -6.51 | -4.33 |
| High | 30.34 | 24.22 | 23.29 | 13.49 | 5.01 | -3.41 | -4.83 | -5.41 | -3.85 |
