| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||
| Low | 332 | 331 | 290.5 | 309.5 | 314.5 | 157.4 | 207 | 234.9 | 128 |
| Average | 332 | 331 | 290.5 | 309.5 | 314.5 | 157.4 | 207 | 234.9 | 128 |
| High | 332 | 331 | 290.5 | 309.5 | 314.5 | 157.4 | 207 | 234.9 | 128 |
| Estimated EBITDA | |||||||||
| Low | 113.3 | 113 | 99.16 | 105.6 | 107.3 | 53.72 | 70.65 | 85.63 | 46.66 |
| Average | 113.3 | 113 | 99.16 | 105.6 | 107.3 | 53.72 | 70.65 | 85.63 | 46.66 |
| High | 113.3 | 113 | 99.16 | 105.6 | 107.3 | 53.72 | 70.65 | 85.63 | 46.66 |
| Estimated EBIT | |||||||||
| Low | 113.2 | 112.9 | 99.08 | 105.5 | 107.3 | 53.68 | 70.59 | 85.57 | 46.63 |
| Average | 113.2 | 112.9 | 99.08 | 105.5 | 107.3 | 53.68 | 70.59 | 85.57 | 46.63 |
| High | 113.2 | 112.9 | 99.08 | 105.5 | 107.3 | 53.68 | 70.59 | 85.57 | 46.63 |
| Estimated Net Income | |||||||||
| Low | 24.34 | 28.51 | 26.42 | 52.85 | 35.46 | 27.45 | 23.18 | 19.65 | -30.6 |
| Average | 24.34 | 28.51 | 33.73 | 52.85 | 35.46 | 27.45 | 23.18 | 19.65 | -30.6 |
| High | 24.34 | 28.51 | 41.03 | 52.85 | 35.46 | 27.45 | 23.18 | 19.65 | -30.6 |
| Estimated SGA Expenses | |||||||||
| Low | 153.2 | 152.7 | 134.1 | 142.8 | 145.1 | 72.64 | 95.52 | 105.6 | 57.56 |
| Average | 153.2 | 152.7 | 134.1 | 142.8 | 145.1 | 72.64 | 95.52 | 105.6 | 57.56 |
| High | 153.2 | 152.7 | 134.1 | 142.8 | 145.1 | 72.64 | 95.52 | 105.6 | 57.56 |
| Estimated EPS | |||||||||
| Low | 0.35 | 0.41 | 0.38 | 0.76 | 0.51 | 0.395 | 0.333 | 0.283 | -0.44 |
| Average | 0.35 | 0.41 | 0.485 | 0.76 | 0.51 | 0.395 | 0.333 | 0.283 | -0.44 |
| High | 0.35 | 0.41 | 0.59 | 0.76 | 0.51 | 0.395 | 0.333 | 0.283 | -0.44 |
