| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 10,187 | 8,166 | 7,285 | 4,830 | 4,100 | 3,489 | 4,017 | 4,439 | 60,737 | 49,370 | 28,897 | 19,219 | 16,935 |
| Average | 10,711 | 9,263 | 8,263 | 5,478 | 4,456 | 3,944 | 4,541 | 5,018 | 68,662 | 55,812 | 32,668 | 21,726 | 19,145 |
| High | 11,236 | 10,359 | 9,241 | 6,127 | 4,812 | 4,399 | 5,065 | 5,597 | 76,588 | 62,254 | 36,438 | 24,234 | 21,355 |
| Estimated EBITDA | |||||||||||||
| Low | 3,139 | 2,517 | 2,245 | 1,488 | 1,263 | 1,075 | 1,238 | 1,368 | 18,718 | 15,215 | 8,905 | 5,923 | 5,219 |
| Average | 3,301 | 2,854 | 2,547 | 1,688 | 1,373 | 1,215 | 1,399 | 1,546 | 21,160 | 17,200 | 10,067 | 6,695 | 5,900 |
| High | 3,463 | 3,192 | 2,848 | 1,888 | 1,483 | 1,356 | 1,561 | 1,725 | 23,602 | 19,185 | 11,229 | 7,468 | 6,581 |
| Estimated EBIT | |||||||||||||
| Low | 2,186 | 1,752 | 1,563 | 1,036 | 879.7 | 748.6 | 861.9 | 952.5 | 13,034 | 10,594 | 6,201 | 4,124 | 3,634 |
| Average | 2,299 | 1,988 | 1,773 | 1,176 | 956.1 | 846.3 | 974.4 | 1,077 | 14,734 | 11,977 | 7,010 | 4,662 | 4,108 |
| High | 2,411 | 2,223 | 1,983 | 1,315 | 1,033 | 944 | 1,087 | 1,201 | 16,435 | 13,359 | 7,819 | 5,200 | 4,583 |
| Estimated Net Income | |||||||||||||
| Low | 6,751 | 6,475 | 5,503 | 5,624 | 4,169 | 3,577 | 3,954 | 2,473 | 1,469 | 1,173 | 334.8 | 1,142 | 1,772 |
| Average | 7,979 | 6,633 | 5,702 | 5,676 | 4,543 | 4,208 | 4,652 | 2,910 | 1,729 | 1,380 | 393.9 | 1,344 | 2,085 |
| High | 9,207 | 6,792 | 5,901 | 5,728 | 5,155 | 4,839 | 5,350 | 3,347 | 1,988 | 1,587 | 452.9 | 1,545 | 2,397 |
| Estimated SGA Expenses | |||||||||||||
| Low | 8.2 | 6.57 | 5.86 | 3.89 | 3.3 | 2.81 | 3.23 | 3.57 | 48.89 | 39.74 | 23.26 | 15.47 | 13.63 |
| Average | 8.62 | 7.46 | 6.65 | 4.41 | 3.59 | 3.17 | 3.66 | 4.04 | 55.27 | 44.93 | 26.3 | 17.49 | 15.41 |
| High | 9.04 | 8.34 | 7.44 | 4.93 | 3.87 | 3.54 | 4.08 | 4.51 | 61.65 | 50.11 | 29.33 | 19.51 | 17.19 |
| Estimated EPS | |||||||||||||
| Low | 2.84 | 2.72 | 2.32 | 2.37 | 1.75 | 1.5 | 1.66 | 1.04 | 0.618 | 0.494 | 0.141 | 0.48 | 0.745 |
| Average | 3.36 | 2.79 | 2.41 | 2.39 | 1.91 | 1.77 | 1.96 | 1.22 | 0.727 | 0.581 | 0.166 | 0.565 | 0.877 |
| High | 3.87 | 2.86 | 2.48 | 2.41 | 2.17 | 2.04 | 2.25 | 1.41 | 0.837 | 0.668 | 0.191 | 0.65 | 1.01 |
