| 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 | 4 | 5 | 4 | 3 | 1 |
| Estimated Revenue | |||||||
| Low | 3,507 | 3,371 | 3,246 | 2,704 | 2,414 | 2,348 | 1,824 |
| Average | 3,507 | 3,372 | 3,256 | 2,714 | 2,421 | 2,355 | 1,830 |
| High | 3,508 | 3,372 | 3,266 | 2,724 | 2,430 | 2,363 | 1,836 |
| Estimated EBITDA | |||||||
| Low | -806.8 | -775.7 | -751.4 | -626.5 | -558.9 | -543.5 | -422.3 |
| Average | -806.8 | -775.6 | -748.9 | -624.2 | -557 | -541.7 | -420.9 |
| High | -806.8 | -775.4 | -746.6 | -621.9 | -555.3 | -540.1 | -419.5 |
| Estimated EBIT | |||||||
| Low | -1,259 | -1,211 | -1,173 | -977.9 | -872.3 | -848.3 | -659.2 |
| Average | -1,259 | -1,211 | -1,169 | -974.3 | -869.4 | -845.5 | -657 |
| High | -1,259 | -1,210 | -1,165 | -970.7 | -866.7 | -842.9 | -654.7 |
| Estimated Net Income | |||||||
| Low | 310.9 | 216.6 | 161.6 | 110.2 | -22.97 | -41.07 | -333.9 |
| Average | 312.2 | 227.4 | 162.3 | 110.7 | -22.87 | -40.9 | -332.5 |
| High | 313.5 | 238.2 | 162.9 | 111.2 | -22.78 | -40.73 | -331 |
| Estimated SGA Expenses | |||||||
| Low | 1,382 | 1,328 | 1,279 | 1,065 | 951.3 | 925.2 | 718.7 |
| Average | 1,382 | 1,329 | 1,283 | 1,069 | 954.2 | 928.1 | 721.1 |
| High | 1,382 | 1,329 | 1,287 | 1,073 | 957.4 | 931.1 | 723.5 |
| Estimated EPS | |||||||
| Low | 0.672 | 0.468 | 0.349 | 0.238 | -0.05 | -0.089 | -0.722 |
| Average | 0.675 | 0.491 | 0.351 | 0.239 | -0.049 | -0.088 | -0.719 |
| High | 0.678 | 0.515 | 0.352 | 0.24 | -0.049 | -0.088 | -0.715 |
