| Period Ending: | 2029 01-31 |
2028 01-31 |
2027 01-31 |
2026 01-31 |
2025 01-31 |
2024 01-31 |
2023 01-30 |
2022 01-30 |
2021 01-30 |
2020 01-30 |
2019 01-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 17 | 17 | 16 | 14 | 9 | 7 | 6 | 11 | 7 | 6 |
| Estimated Revenue | |||||||||||
| Low | 3,837 | 3,690 | 3,409 | 3,181 | 2,935 | 2,833 | 2,417 | 2,072 | 1,419 | 957.9 | 689.4 |
| Average | 3,872 | 3,692 | 3,429 | 3,210 | 2,962 | 2,858 | 2,496 | 2,088 | 1,430 | 965.4 | 694.8 |
| High | 3,912 | 3,694 | 3,459 | 3,220 | 2,992 | 2,888 | 2,575 | 2,101 | 1,439 | 971.2 | 699 |
| Estimated EBITDA | |||||||||||
| Low | 87.73 | 84.36 | 77.92 | 72.72 | 67.09 | 64.75 | -16.5 | -32.52 | -87.49 | -359.9 | 15.76 |
| Average | 88.53 | 84.4 | 78.38 | 73.38 | 67.7 | 65.35 | -9.88 | -20.55 | -72.91 | -299.9 | 15.88 |
| High | 89.44 | 84.45 | 79.07 | 73.61 | 68.4 | 66.02 | -3.25 | -8.58 | -58.33 | -239.9 | 15.98 |
| Estimated EBIT | |||||||||||
| Low | -61.36 | -57.93 | -54.24 | -50.5 | -46.93 | -45.29 | -174.2 | -153 | -142.1 | -505.7 | -10.96 |
| Average | -60.73 | -57.9 | -53.77 | -50.34 | -46.45 | -44.83 | -145.2 | -127.5 | -118.4 | -421.4 | -10.9 |
| High | -60.18 | -57.87 | -53.46 | -49.89 | -46.03 | -44.42 | -116.2 | -102 | -94.76 | -337.1 | -10.81 |
| Estimated Net Income | |||||||||||
| Low | 478.1 | 805 | 821.2 | 787.5 | 736.3 | 1,001 | -20.48 | -210.9 | -162.8 | -536 | 11.19 |
| Average | 484.2 | 956.3 | 873.3 | 798 | 743.6 | 1,014 | -17.07 | -175.8 | -135.7 | -446.6 | 11.3 |
| High | 490.3 | 1,108 | 925.4 | 808.5 | 751 | 1,027 | -13.66 | -140.6 | -108.5 | -357.3 | 11.39 |
| Estimated SGA Expenses | |||||||||||
| Low | 2,314 | 2,225 | 2,055 | 1,918 | 1,769 | 1,708 | 1,912 | 1,638 | 458.2 | 577.5 | 415.6 |
| Average | 2,335 | 2,226 | 2,067 | 1,935 | 1,786 | 1,723 | 2,390 | 2,048 | 572.8 | 582 | 418.9 |
| High | 2,359 | 2,227 | 2,085 | 1,941 | 1,804 | 1,741 | 2,868 | 2,457 | 687.3 | 585.5 | 421.4 |
| Estimated EPS | |||||||||||
| Low | 2.27 | 3.83 | 3.9 | 3.74 | 3.5 | 4.76 | 1.9 | 1.96 | 0.732 | 0.242 | 0.053 |
| Average | 2.3 | 4.54 | 4.12 | 3.78 | 3.54 | 4.82 | 1.92 | 1.98 | 0.74 | 0.244 | 0.054 |
| High | 2.33 | 5.27 | 4.4 | 3.84 | 3.57 | 4.88 | 1.93 | 1.99 | 0.746 | 0.246 | 0.054 |
