| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 5 | 5 | 3 | 2 | 2 | 3 | 3 |
| Estimated Revenue | ||||||||
| Low | 1,690 | 1,542 | 1,448 | 1,255 | 1,341 | 1,337 | 1,851 | 1,640 |
| Average | 1,690 | 1,582 | 1,458 | 1,291 | 1,379 | 1,355 | 1,892 | 1,676 |
| High | 1,690 | 1,622 | 1,478 | 1,323 | 1,413 | 1,372 | 1,931 | 1,711 |
| Estimated EBITDA | ||||||||
| Low | 85.26 | 77.78 | 73.07 | 63.33 | 67.67 | 108.3 | 142.3 | 82.73 |
| Average | 85.26 | 79.8 | 73.57 | 65.12 | 69.58 | 135.3 | 177.9 | 84.56 |
| High | 85.26 | 81.82 | 74.58 | 66.74 | 71.31 | 162.4 | 213.5 | 86.31 |
| Estimated EBIT | ||||||||
| Low | 30.46 | 27.78 | 26.1 | 22.62 | 24.17 | 62.79 | 108.7 | 29.55 |
| Average | 30.46 | 28.5 | 26.28 | 23.26 | 24.85 | 80.19 | 135.8 | 30.21 |
| High | 30.46 | 29.22 | 26.64 | 23.84 | 25.47 | 97.6 | 163 | 30.83 |
| Estimated Net Income | ||||||||
| Low | 42.09 | 56.48 | 44.2 | -12.74 | -40.55 | 2.81 | 77.31 | 130.9 |
| Average | 79.98 | 66.41 | 46.31 | -10.78 | -38.98 | 3.65 | 96.63 | 134.7 |
| High | 117.9 | 76.35 | 48.41 | -8.82 | -37.88 | 4.48 | 116 | 138.3 |
| Estimated SGA Expenses | ||||||||
| Low | 322.8 | 294.4 | 276.6 | 239.7 | 256.2 | 314.9 | 265.6 | 313.2 |
| Average | 322.8 | 302.1 | 278.5 | 246.5 | 263.4 | 393.7 | 332 | 320.1 |
| High | 322.8 | 309.7 | 282.3 | 252.6 | 269.9 | 472.4 | 398.4 | 326.7 |
| Estimated EPS | ||||||||
| Low | 0.404 | 0.542 | 0.424 | -0.122 | -0.389 | 0.131 | 1.29 | 1.26 |
| Average | 0.768 | 0.653 | 0.455 | -0.104 | -0.377 | 0.134 | 1.33 | 1.29 |
| High | 1.13 | 0.733 | 0.465 | -0.085 | -0.364 | 0.138 | 1.37 | 1.33 |
