| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 6 | 6 | 6 | 6 | 5 | 7 |
| Estimated Revenue | ||||||||
| Low | 4,782 | 4,540 | 4,555 | 4,086 | 4,152 | 3,998 | 3,517 | 2,428 |
| Average | 5,066 | 4,622 | 4,563 | 4,329 | 4,211 | 4,051 | 3,726 | 2,613 |
| High | 5,289 | 4,703 | 4,571 | 4,519 | 4,291 | 4,100 | 3,890 | 2,633 |
| Estimated EBITDA | ||||||||
| Low | 824.9 | 783.1 | 785.8 | 704.9 | 716.3 | 689.7 | 606.8 | 418.9 |
| Average | 873.9 | 797.3 | 787.2 | 746.8 | 726.4 | 698.8 | 642.9 | 450.8 |
| High | 912.4 | 811.4 | 788.6 | 779.7 | 740.2 | 707.3 | 671.1 | 454.2 |
| Estimated EBIT | ||||||||
| Low | 283.6 | 269.2 | 270.1 | 242.3 | 246.2 | 237.1 | 208.6 | 144 |
| Average | 300.4 | 274.1 | 270.6 | 256.7 | 249.7 | 240.2 | 221 | 154.9 |
| High | 313.6 | 278.9 | 271.1 | 268 | 254.4 | 243.1 | 230.7 | 156.1 |
| Estimated Net Income | ||||||||
| Low | 440.1 | 328.4 | 277.1 | 255.8 | 291.7 | 272 | 253.5 | 105.2 |
| Average | 474.7 | 403.6 | 337.8 | 299.3 | 309.6 | 291.1 | 273.7 | 110 |
| High | 501.9 | 421.7 | 437.6 | 362.8 | 326.8 | 310.2 | 289.1 | 114.8 |
| Estimated SGA Expenses | ||||||||
| Low | 375.3 | 356.3 | 357.5 | 320.7 | 325.9 | 313.8 | 276.1 | 190.6 |
| Average | 397.6 | 362.8 | 358.2 | 339.8 | 330.5 | 317.9 | 292.5 | 205.1 |
| High | 415.1 | 369.2 | 358.8 | 354.7 | 336.8 | 321.8 | 305.4 | 206.7 |
| Estimated EPS | ||||||||
| Low | 17.4 | 12.98 | 10.96 | 10.11 | 11.53 | 10.76 | 10.02 | 4.16 |
| Average | 18.77 | 14.83 | 13.35 | 11.83 | 12.23 | 11.6 | 10.81 | 4.38 |
| High | 19.84 | 16.67 | 17.3 | 14.34 | 12.92 | 12.26 | 11.43 | 4.54 |
