| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 4 | 9 | 14 | 15 | 15 | 7 |
| Estimated Revenue | |||||||
| Low | 6,157 | 6,446 | 5,338 | 3,636 | 2,918 | 2,693 | 1,651 |
| Average | 7,049 | 7,379 | 5,359 | 4,116 | 3,126 | 2,723 | 1,890 |
| High | 9,408 | 9,848 | 5,381 | 4,723 | 3,421 | 2,733 | 2,522 |
| Estimated EBITDA | |||||||
| Low | -2,932 | -3,069 | -1,677 | -1,472 | -1,066 | -851.6 | -785.9 |
| Average | -2,197 | -2,299 | -1,670 | -1,283 | -974 | -848.5 | -588.9 |
| High | -1,919 | -2,009 | -1,663 | -1,133 | -909.5 | -839.2 | -514.4 |
| Estimated EBIT | |||||||
| Low | -3,119 | -3,265 | -1,784 | -1,566 | -1,134 | -906 | -836.1 |
| Average | -2,337 | -2,446 | -1,777 | -1,364 | -1,036 | -902.7 | -626.5 |
| High | -2,041 | -2,137 | -1,770 | -1,205 | -967.5 | -892.8 | -547.3 |
| Estimated Net Income | |||||||
| Low | 704.6 | 1,023 | 408 | 355.7 | 108.4 | -515.5 | 71.01 |
| Average | 843.2 | 1,225 | 677.3 | 412.8 | 236.4 | -368.2 | 96.47 |
| High | 1,210 | 1,758 | 939.6 | 602.2 | 394 | -220.9 | 121.9 |
| Estimated SGA Expenses | |||||||
| Low | 1,250 | 1,309 | 1,084 | 738.2 | 592.6 | 546.8 | 335.2 |
| Average | 1,431 | 1,498 | 1,088 | 835.7 | 634.6 | 552.8 | 383.7 |
| High | 1,910 | 2,000 | 1,092 | 959 | 694.7 | 554.9 | 512.1 |
| Estimated EPS | |||||||
| Low | 2.91 | 4.22 | 1.68 | 1.47 | 0.447 | -2.13 | 0.293 |
| Average | 3.48 | 5.06 | 2.8 | 1.73 | 0.917 | -1.35 | 0.351 |
| High | 4.99 | 7.25 | 3.88 | 2.49 | 1.63 | -0.912 | 0.503 |
