CVS Health Corporation (CVS) Analyst Estimates Annual - Discounting Cash Flows
CVS
CVS Health Corporation
CVS (NYSE)
Period Ending: 2030
12-31
2029
12-31
2028
12-31
2027
12-31
2026
12-31
2025
12-31
2024
12-31
2023
12-31
2022
12-30
2021
12-30
2020
12-30
2019
12-30
2018
12-30
2017
12-30
2016
12-30
2015
12-30
2014
12-30
2013
12-30
2012
12-30
2011
12-30
2010
12-30
2009
12-30
2008
12-30
2007
12-30
2006
12-30
2005
12-30
2004
12-30
2003
12-30
2002
12-30
2001
12-30
2000
12-30
1999
12-30
1998
12-30
1997
12-30
Number of Analysts 6 12 13 17 18 18 16 15 6 7 11 6 7 7 12 9 14 7 17 15 13 13 20 15 19 8 8 15 13 13 11 19 18 18
Estimated Revenue
Low 480,005 460,854 445,613 407,483 394,727 398,391 367,684 350,868 310,735 286,539 264,217 250,330 191,190 181,335 175,544 151,114 110,539 98,963 96,269 84,024 76,619 77,772 69,701 60,837 33,732 28,763 23,371 20,505 18,257 17,794 15,912 13,793 11,633 10,148
Average 495,036 475,286 446,158 423,088 404,562 400,142 371,871 361,855 315,124 290,586 267,949 253,865 193,891 183,896 178,024 153,248 138,174 123,704 120,336 105,030 95,773 97,215 87,126 76,047 42,165 35,953 29,213 25,632 22,821 22,242 19,890 17,241 14,541 12,686
High 518,020 497,352 446,702 441,378 417,605 402,814 373,679 378,655 321,116 296,112 273,044 258,692 197,578 187,393 181,409 156,162 165,809 148,445 144,404 126,036 114,928 116,658 104,551 91,256 50,598 43,144 35,056 30,758 27,386 26,690 23,869 20,690 17,449 15,223
Estimated EBITDA
Low 20,196 19,391 18,749 17,145 16,608 16,762 15,470 14,763 11,798 11,257 10,491 12,235 4,955 9,221 9,493 9,124 8,108 7,735 6,747 6,185 6,095 6,159 5,035 4,132 2,165 1,875 1,354 1,280 1,065 752.4 1,173 980.5 671.6 213.2
Average 20,829 19,998 18,772 17,802 17,022 16,836 15,647 15,225 14,748 14,072 13,114 15,293 6,541 11,526 11,866 11,405 10,135 9,669 8,434 7,731 7,618 7,699 6,294 5,165 2,707 2,344 1,693 1,600 1,332 1,000 1,466 1,226 839.4 374
High 21,796 20,926 18,795 18,571 17,571 16,949 15,723 15,932 17,698 16,886 15,736 18,352 8,126 13,832 14,239 13,685 12,162 11,603 10,120 9,277 9,142 9,239 7,553 6,199 3,248 2,813 2,032 1,920 1,598 1,248 1,759 1,471 1,007 534.7
Estimated EBIT
Low 14,009 13,451 13,006 11,893 11,521 11,627 10,731 10,240 10,313 9,154 8,534 8,937 2,531 7,444 8,054 7,453 6,975 6,278 5,646 4,980 4,924 5,071 4,817 3,815 1,876 1,567 1,107 84.66 907.4 547.3 1,047 859.4 694.4 415.2
Average 14,448 13,872 13,022 12,348 11,808 11,679 10,853 10,561 12,891 11,442 10,667 11,171 3,918 9,304 10,067 9,316 8,719 7,847 7,058 6,224 6,155 6,339 6,021 4,769 2,345 1,959 1,384 394.2 1,134 770.6 1,308 1,074 867.9 519
High 15,119 14,516 13,037 12,882 12,188 11,757 10,906 11,051 15,469 13,731 12,800 13,406 5,305 11,165 12,080 11,179 10,462 9,416 8,469 7,469 7,386 7,606 7,225 5,722 2,814 2,351 1,660 703.7 1,361 993.9 1,570 1,289 1,042 622.8
Estimated Net Income
Low 14,174 12,895 10,816 10,085 8,987 8,411 5,951 6,898 6,282 5,463 4,311 4,943 -1,546 5,187 4,139 4,126 3,683 3,587 3,030 2,717 2,739 2,911 2,559 2,099 1,052 951.1 700.4 649.2 538.6 279 590.7 481.3 294.4 -28.64
Average 14,756 13,425 12,450 10,327 9,165 8,474 6,371 7,190 7,852 6,828 5,389 6,179 -514.1 6,484 5,173 5,158 4,604 4,484 3,787 3,397 3,424 3,639 3,199 2,624 1,315 1,189 875.5 811.5 673.2 413.7 738.4 601.6 367.9 65.49
High 15,647 14,235 14,084 10,569 9,344 8,538 6,790 7,615 9,423 8,194 6,467 7,414 517.6 7,781 6,208 6,189 5,525 5,380 4,545 4,076 4,108 4,367 3,839 3,149 1,578 1,427 1,051 973.8 807.9 548.4 886.1 721.9 441.5 159.6
Estimated SGA Expenses
Low 10,617 10,193 9,856 9,013 8,731 8,812 8,132 7,761 6,873 6,338 5,844 5,537 4,229 4,011 3,883 3,342 2,445 2,189 8,858 11,160 2,830 1,720 9,755 8,904 6,734 5,662 4,635 3,919 3,426 3,398 2,963 2,620 2,196 1,701
Average 10,949 10,512 9,868 9,358 8,948 8,850 8,225 8,004 6,970 6,427 5,927 5,615 4,288 4,067 3,938 3,390 3,056 2,736 11,073 13,950 3,537 2,150 12,194 11,130 8,417 7,077 5,793 4,898 4,283 4,247 3,704 3,276 2,744 2,126
High 11,458 11,000 9,880 9,762 9,237 8,909 8,265 8,375 7,102 6,549 6,039 5,722 4,370 4,145 4,012 3,454 3,667 3,283 13,287 16,740 4,244 2,580 14,632 13,356 10,101 8,493 6,952 5,878 5,139 5,096 4,444 3,931 3,293 2,552
Estimated EPS
Low 11.15 10.15 8.51 7.94 7.07 6.62 4.68 5.43 8.47 8.1 7.31 6.91 6.87 5.77 5.7 5.07 3.55 3.03 2.63 2.16 2.16 2.04 1.94 1.52 1.16 1.04 0.79 0.76 0.63 0.63 0.71 0.57 0.46 0.36
Average 11.61 10.56 9.42 8.17 7.16 6.67 5.14 5.65 8.63 8.25 7.44 7.03 7 5.88 5.81 5.17 4.43 3.79 3.29 2.71 2.7 2.56 2.43 1.9 1.45 1.31 0.98 0.96 0.79 0.78 0.89 0.71 0.58 0.45
High 12.31 11.2 11.08 8.32 7.35 6.72 5.34 5.99 8.84 8.46 7.63 7.21 7.17 6.03 5.95 5.3 5.31 4.55 3.95 3.26 3.24 3.08 2.92 2.28 1.74 1.58 1.17 1.16 0.95 0.93 1.07 0.85 0.7 0.54
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program