| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 5 | 7 | 8 | 8 | 7 |
| Estimated Revenue | ||||||
| Low | 453.5 | 389.3 | 297.6 | 195.3 | 148.5 | 119.6 |
| Average | 549.4 | 404.4 | 307.8 | 231 | 151.5 | 122.5 |
| High | 687.6 | 419.4 | 318 | 282.9 | 158.3 | 124.3 |
| Estimated EBITDA | ||||||
| Low | 303.1 | 260.2 | 198.9 | 130.5 | 99.22 | 79.91 |
| Average | 367.2 | 270.3 | 205.7 | 154.4 | 101.3 | 81.91 |
| High | 459.6 | 280.3 | 212.5 | 189.1 | 105.8 | 83.11 |
| Estimated EBIT | ||||||
| Low | 301.7 | 259 | 198 | 129.9 | 98.76 | 79.54 |
| Average | 365.5 | 269 | 204.8 | 153.7 | 100.8 | 81.53 |
| High | 457.5 | 279 | 211.5 | 188.2 | 105.3 | 82.72 |
| Estimated Net Income | ||||||
| Low | 102.8 | 34.43 | -22.59 | -162.7 | -99.57 | -79.33 |
| Average | 132.9 | 82.26 | 18.07 | -54.48 | -90.78 | -69.08 |
| High | 176.4 | 177.1 | 65.58 | 0.889 | -82 | -65.33 |
| Estimated SGA Expenses | ||||||
| Low | 442.6 | 380 | 290.5 | 190.6 | 144.9 | 116.7 |
| Average | 536.3 | 394.7 | 300.4 | 225.5 | 147.9 | 119.6 |
| High | 671.2 | 409.4 | 310.3 | 276.2 | 154.5 | 121.4 |
| Estimated EPS | ||||||
| Low | 1.1 | 0.368 | -0.241 | -1.74 | -1.06 | -0.847 |
| Average | 1.42 | 0.801 | 0.13 | -0.541 | -1 | -0.728 |
| High | 1.88 | 1.89 | 0.7 | 0.009 | -0.876 | -0.698 |
