C Analyst Estimates

* Currency is the same as in Financial Statements, as originally reported (before conversion)
Period Ending: 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
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
Estimated Revenue
Low 79,026.36 76,770.00 78,590.00 72,991.64 64,609.25 61,582.40 83,810.17 68,615.15 65,894.06 63,847.25 57,160.21 79,505.58 74,281.51 66,016.44 68,930.62 65,685.88 98,587.93 54,461.31 75,551.70 83,911.49 82,257.74 76,629.11 73,137.28 78,729.76 68,011.83 73,672.64 50,156.17 50,614.12
Average 80,864.56 79,840.00 79,510.00 74,689.47 66,112.09 63,014.84 85,759.65 70,211.18 67,426.80 65,332.38 71,450.26 81,354.93 76,009.34 67,552.02 70,533.99 67,213.77 100,881.14 55,728.12 77,309.07 85,863.32 84,171.10 78,411.55 74,838.50 80,561.06 69,593.82 75,386.31 51,322.83 51,791.43
High 82,999.02 83,630.00 80,690.00 76,660.93 67,857.15 64,678.15 88,023.32 72,064.44 69,206.56 67,056.86 85,740.31 83,502.33 78,015.65 69,335.09 72,395.77 68,987.91 103,543.95 57,199.09 79,349.68 88,129.73 86,392.84 80,481.26 76,813.90 82,687.51 71,430.78 77,376.17 52,677.52 53,158.49
Estimated EBITDA
Low 37,681.92 36,606.03 23,854.49 21,685.90 21,806.98 17,351.86 41,082.11 38,687.57 30,741.62 27,079.83 28,911.03 23,191.18 29,748.59 22,353.27 26,921.41 31,320.81 39,684.40 6,291.21 36,025.11 40,011.28 59,455.09 36,316.94 35,149.08 38,141.26 46,161.83 45,147.71 31,292.12 24,134.19
Average 38,558.43 38,069.89 29,818.11 27,107.37 27,258.72 21,689.83 51,352.63 48,359.47 38,427.03 33,849.79 36,138.78 28,988.98 37,185.74 27,941.59 33,651.77 32,049.35 52,977.12 14,220.58 36,863.07 40,941.97 74,318.86 45,396.17 43,936.35 47,676.58 57,702.28 56,434.64 39,115.15 24,695.56
High 39,576.19 39,877.06 35,781.73 32,528.84 32,710.47 26,027.79 61,623.16 58,031.36 46,112.44 40,619.75 43,366.54 34,786.78 44,622.89 33,529.90 40,382.12 32,895.31 66,269.83 22,149.95 37,836.09 42,022.65 89,182.63 54,475.41 52,723.62 57,211.90 69,242.74 67,721.57 46,938.18 25,347.42
Estimated EBIT
Low 33,433.03 32,478.45 2,651.92 2,410.84 27,333.70 26,053.15 35,456.87 29,028.44 27,877.25 27,011.33 24,182.29 33,635.77 31,425.66 27,929.03 29,161.91 27,789.18 41,708.77 23,040.50 31,963.03 35,499.74 34,800.10 32,418.84 30,941.58 33,307.55 28,773.20 31,168.07 21,219.15 21,412.89
Average 34,210.70 33,777.24 3,314.90 3,013.55 27,969.49 26,659.17 36,281.62 29,703.66 28,525.69 27,639.62 30,227.87 34,418.15 32,156.64 28,578.67 29,840.23 28,435.57 42,678.95 23,576.43 32,706.51 36,325.48 35,609.57 33,172.92 31,661.30 34,082.30 29,442.48 31,893.06 21,712.72 21,910.97
High 35,113.71 35,380.65 3,977.88 3,616.26 28,707.76 27,362.85 37,239.29 30,487.70 29,278.64 28,369.19 36,273.44 35,326.64 33,005.43 29,333.02 30,627.88 29,186.14 43,805.48 24,198.74 33,569.81 37,284.31 36,549.50 34,048.54 32,497.02 34,981.92 30,219.63 32,734.89 22,285.84 22,489.32
Estimated Net Income
Low 11,785.80 10,450.08 11,660.49 10,600.45 11,786.09 5,754.18 14,164.36 13,893.04 -12,000.88 11,069.28 12,759.19 5,413.97 10,715.70 5,713.68 7,035.71 169,734.13 3,031.60 -28,493.97 111.27 16,640.31 20,023.72 13,274.82 13,804.73 12,749.44 11,214.16 9,605.69 7,086.46 20,905.12
Average 12,914.73 11,382.50 12,099.68 13,250.56 14,732.62 7,192.72 17,705.45 17,366.30 -6,269.05 13,836.60 15,948.98 6,767.47 13,394.63 7,142.10 8,794.64 212,167.67 7,532.50 -23,744.97 4,499.86 20,800.39 25,029.66 16,593.53 17,255.91 15,936.80 14,017.69 12,007.11 8,858.07 23,257.31
High 15,203.68 13,003.67 17,490.74 15,900.67 17,679.14 8,631.27 21,246.54 20,839.57 -537.21 16,603.92 19,138.78 8,120.96 16,073.55 8,570.52 10,553.56 254,601.20 12,033.40 -18,995.98 8,888.45 24,960.47 30,035.59 19,912.23 20,707.09 19,124.16 16,821.23 14,408.53 10,629.69 25,760.77
Estimated SGA Expenses
Low 26,673.37 25,911.80 20,176.84 18,342.58 15,600.89 13,734.95 17,425.04 18,459.82 17,878.79 17,734.10 18,728.24 22,475.67 22,349.15 22,543.50 20,683.19 22,170.63 38,617.80 29,249.28 29,511.98 26,108.98 23,370.31 21,343.34 19,475.49 23,318.37 24,791.50 20,836.83 16,640.89 17,083.53
Average 27,293.81 26,948.00 25,221.04 22,928.22 19,501.12 17,168.69 21,781.30 23,074.77 22,348.49 22,167.62 23,410.30 28,094.58 27,936.43 28,179.38 25,853.99 22,686.33 48,272.24 36,561.61 36,889.98 32,636.22 29,212.89 26,679.17 24,344.36 29,147.96 30,989.38 26,046.04 20,801.12 17,480.90
High 28,014.25 28,227.22 30,265.25 27,513.87 23,401.34 20,602.43 26,137.56 27,689.73 26,818.18 26,601.15 28,092.36 33,713.50 33,523.72 33,815.25 31,024.79 23,285.14 57,926.69 43,873.93 44,267.97 39,163.47 35,055.47 32,015.01 29,213.23 34,977.55 37,187.26 31,255.24 24,961.34 17,942.32
Estimated EPS
Low 6.00 5.32 5.81 5.20 6.82 3.40 6.64 5.76 4.46 3.96 4.56 3.08 3.89 3.43 2.86 1.66 6.93 32.55 33.20 36.98 36.24 35.24 29.84 24.59 25.16 22.64 17.59 10.64
Average 6.98 5.47 6.26 5.79 7.59 3.78 7.39 6.41 4.96 4.41 5.07 3.43 4.33 3.82 3.18 1.85 7.71 36.21 36.94 41.14 40.32 39.21 33.20 27.36 27.99 25.19 19.57 11.84
High 7.74 6.62 6.35 6.41 8.41 4.19 8.19 7.10 5.49 4.88 5.62 3.80 4.80 4.23 3.52 2.04 8.54 40.11 40.92 45.57 44.66 43.43 36.77 30.31 31.00 27.90 21.68 13.11
Number of Analysts 13 13 13 5 6 10 6 9 13 8 19 14 8 9 15 8 9 16 9 9 17 10 9 18 11 9 9 12

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.