| Period Ending: | 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 | 6 | 3 | 1 | 4 | 3 | 1 |
| Estimated Revenue | |||||||
| Low | 3,507 | 3,370 | 3,252 | 2,704 | 2,416 | 2,350 | 1,824 |
| Average | 3,507 | 3,373 | 3,259 | 2,714 | 2,421 | 2,355 | 1,830 |
| High | 3,508 | 3,375 | 3,265 | 2,724 | 2,426 | 2,359 | 1,836 |
| Estimated EBITDA | |||||||
| Low | -806.8 | -776.4 | -751.1 | -626.5 | -558 | -542.7 | -422.3 |
| Average | -806.8 | -775.8 | -749.7 | -624.2 | -557 | -541.7 | -420.9 |
| High | -806.8 | -775.3 | -748.1 | -621.9 | -555.8 | -540.6 | -419.5 |
| Estimated EBIT | |||||||
| Low | -1,259 | -1,212 | -1,172 | -977.9 | -871 | -847.1 | -659.2 |
| Average | -1,259 | -1,211 | -1,170 | -974.3 | -869.4 | -845.5 | -657 |
| High | -1,259 | -1,210 | -1,168 | -970.7 | -867.5 | -843.7 | -654.7 |
| Estimated Net Income | |||||||
| Low | 352.3 | 228.9 | 145.8 | 124.9 | -25.94 | -46.38 | -333.9 |
| Average | 353.3 | 240.3 | 146.2 | 125.2 | -25.87 | -46.26 | -332.5 |
| High | 354.1 | 251.7 | 146.6 | 125.5 | -25.8 | -46.14 | -331 |
| Estimated SGA Expenses | |||||||
| Low | 1,382 | 1,328 | 1,282 | 1,065 | 952.2 | 926.1 | 718.7 |
| Average | 1,382 | 1,329 | 1,284 | 1,069 | 954.2 | 928.1 | 721.1 |
| High | 1,382 | 1,330 | 1,287 | 1,073 | 956 | 929.8 | 723.5 |
| Estimated EPS | |||||||
| Low | 0.673 | 0.437 | 0.279 | 0.239 | -0.05 | -0.089 | -0.722 |
| Average | 0.675 | 0.459 | 0.279 | 0.239 | -0.049 | -0.088 | -0.719 |
| High | 0.676 | 0.481 | 0.28 | 0.24 | -0.049 | -0.088 | -0.715 |
