| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 5 | 10 | 9 | 8 | 9 | 7 | 6 | 2 | 3 | 3 | 2 | 3 | 3 |
| Estimated Revenue | ||||||||||||||
| Low | 784.8 | 931 | 1,204 | 1,175 | 1,071 | 758.1 | 431.8 | 373.4 | 375.2 | 418.9 | 279.5 | 245 | 156 | 91.55 |
| Average | 934.2 | 1,108 | 1,223 | 1,271 | 1,261 | 779.2 | 498.2 | 444.5 | 432 | 482.2 | 321.7 | 282.1 | 179.6 | 105.4 |
| High | 1,036 | 1,229 | 1,242 | 1,367 | 1,372 | 812.9 | 541.1 | 492.9 | 501.1 | 559.3 | 373.2 | 327.2 | 208.3 | 122.2 |
| Estimated EBITDA | ||||||||||||||
| Low | 395.2 | 468.8 | 606.1 | 591.5 | 539.2 | 381.8 | 217.4 | 188 | 176.1 | 196.6 | 131.2 | 115 | 73.23 | 42.97 |
| Average | 470.4 | 558.1 | 615.8 | 639.9 | 634.8 | 392.4 | 250.9 | 223.8 | 202.7 | 226.3 | 151 | 132.4 | 84.29 | 49.46 |
| High | 521.7 | 618.9 | 625.6 | 688.3 | 691 | 409.3 | 272.5 | 248.2 | 235.2 | 262.5 | 175.2 | 153.6 | 97.78 | 57.38 |
| Estimated EBIT | ||||||||||||||
| Low | 268.6 | 318.7 | 412 | 402 | 366.5 | 259.5 | 147.8 | 127.8 | 119.6 | 133.5 | 89.11 | 78.13 | 49.74 | 29.19 |
| Average | 319.8 | 379.3 | 418.6 | 434.9 | 431.5 | 266.7 | 170.5 | 152.1 | 137.7 | 153.7 | 102.6 | 89.93 | 57.26 | 33.6 |
| High | 354.6 | 420.7 | 425.2 | 467.8 | 469.7 | 278.2 | 185.2 | 168.7 | 159.8 | 178.3 | 119 | 104.3 | 66.42 | 38.98 |
| Estimated Net Income | ||||||||||||||
| Low | 206.6 | 277.6 | 294.9 | 350.4 | 347.3 | 226.3 | 62.43 | -25.51 | 85.71 | 196.1 | 108.9 | 54.45 | 20.94 | -18.33 |
| Average | 260.9 | 350.5 | 435 | 455.9 | 427.3 | 232.7 | 87.65 | -21.31 | 103.3 | 236.5 | 131.3 | 65.65 | 25.25 | -15.17 |
| High | 297.8 | 400.1 | 503.7 | 540.3 | 546.2 | 239.1 | 112.9 | -17.7 | 124.8 | 285.7 | 158.7 | 79.31 | 30.5 | -12.58 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 92.6 | 109.9 | 142 | 138.6 | 126.3 | 89.45 | 50.95 | 44.06 | 45.75 | 51.07 | 34.08 | 29.88 | 19.02 | 11.16 |
| Average | 110.2 | 130.8 | 144.3 | 149.9 | 148.7 | 91.94 | 58.78 | 52.44 | 52.67 | 58.79 | 39.23 | 34.39 | 21.9 | 12.85 |
| High | 122.2 | 145 | 146.6 | 161.3 | 161.9 | 95.91 | 63.84 | 58.16 | 61.1 | 68.2 | 45.51 | 39.9 | 25.4 | 14.91 |
| Estimated EPS | ||||||||||||||
| Low | 1.98 | 2.67 | 2.83 | 3.37 | 3.34 | 2.17 | 0.6 | -0.245 | 0.831 | 1.9 | 1.06 | 0.528 | 0.203 | -0.178 |
| Average | 2.51 | 3.37 | 3.7 | 4.47 | 4.48 | 2.22 | 0.815 | -0.215 | 1 | 2.29 | 1.27 | 0.637 | 0.245 | -0.147 |
| High | 2.86 | 3.84 | 4.84 | 5.19 | 5.25 | 2.3 | 1.08 | -0.17 | 1.21 | 2.77 | 1.54 | 0.769 | 0.296 | -0.122 |
