| Period Ending: | 2030 06-30 |
2029 06-30 |
2028 06-30 |
2027 06-30 |
2026 06-30 |
2025 06-30 |
2024 06-30 |
2023 06-29 |
2022 06-29 |
2021 06-29 |
2020 06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 6 | 8 | 18 | 17 | 16 | 17 | 8 | 13 | 10 | 8 |
| Estimated Revenue | |||||||||||
| Low | 3,075 | 2,630 | 2,143 | 1,819 | 1,634 | 1,427 | 1,253 | 1,007 | 602.9 | 211.8 | 146.8 |
| Average | 3,136 | 2,682 | 2,143 | 1,860 | 1,644 | 1,456 | 1,278 | 1,049 | 630.2 | 221.4 | 153.5 |
| High | 3,218 | 2,752 | 2,144 | 1,900 | 1,654 | 1,466 | 1,288 | 1,091 | 649.6 | 228.3 | 158.2 |
| Estimated EBITDA | |||||||||||
| Low | 1,606 | 1,373 | 1,119 | 950.3 | 853.3 | 745.4 | 654.5 | -339.1 | -279.6 | -70.48 | -22.12 |
| Average | 1,638 | 1,401 | 1,119 | 971.3 | 858.5 | 760.2 | 667.6 | -282.6 | -233 | -58.73 | -21.45 |
| High | 1,681 | 1,437 | 1,120 | 992.3 | 863.7 | 765.5 | 672.8 | -226.1 | -186.4 | -46.98 | -20.52 |
| Estimated EBIT | |||||||||||
| Low | 1,472 | 1,258 | 1,025 | 870.7 | 781.8 | 683 | 599.7 | -435.8 | -350.2 | -84.13 | -35.92 |
| Average | 1,501 | 1,284 | 1,026 | 890 | 786.6 | 696.6 | 611.7 | -363.1 | -291.9 | -70.11 | -34.85 |
| High | 1,540 | 1,317 | 1,026 | 909.2 | 791.4 | 701.4 | 616.5 | -290.5 | -233.5 | -56.09 | -33.34 |
| Estimated Net Income | |||||||||||
| Low | 638 | 480.4 | 83.09 | 254.2 | 236.9 | 215 | 210.7 | -203.9 | -355.3 | -84.16 | -27.64 |
| Average | 654.6 | 492.9 | 85.95 | 284.7 | 246.5 | 218.2 | 222.9 | -169.9 | -296.1 | -70.13 | -26.57 |
| High | 676.9 | 509.7 | 695 | 315.1 | 256.1 | 221.3 | 235 | -136 | -236.8 | -56.1 | -25.07 |
| Estimated SGA Expenses | |||||||||||
| Low | 2,202 | 1,883 | 1,534 | 1,303 | 1,170 | 1,022 | 897.4 | 509.8 | 415.1 | 138.7 | 105.1 |
| Average | 2,246 | 1,921 | 1,535 | 1,332 | 1,177 | 1,042 | 915.3 | 637.3 | 518.9 | 173.4 | 109.9 |
| High | 2,305 | 1,971 | 1,535 | 1,361 | 1,184 | 1,050 | 922.5 | 764.7 | 622.7 | 208.1 | 113.3 |
| Estimated EPS | |||||||||||
| Low | 6.14 | 4.62 | 0.8 | 2.45 | 2.28 | 2.07 | 2.03 | 1.39 | -0.371 | -0.149 | -0.266 |
| Average | 6.3 | 4.74 | 3.32 | 2.71 | 2.39 | 2.1 | 2.08 | 1.47 | -0.356 | -0.143 | -0.256 |
| High | 6.51 | 4.91 | 6.69 | 3.03 | 2.46 | 2.13 | 2.26 | 1.53 | -0.336 | -0.135 | -0.241 |
