Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
---|---|---|---|---|---|---|---|
Number of Analysts | 2 | 4 | 6 | 4 | 4 | 4 | 1 |
Estimated Revenue | |||||||
Low | 2,745 | 2,654 | 2,449 | 2,415 | 2,385 | 2,249 | 1,815 |
Average | 2,787 | 2,680 | 2,523 | 2,425 | 2,421 | 2,284 | 1,830 |
High | 2,857 | 2,706 | 2,668 | 2,444 | 2,482 | 2,294 | 1,842 |
Estimated EBITDA | |||||||
Low | -536.2 | -507.8 | -500.8 | -458.6 | -465.8 | -430.5 | -320.2 |
Average | -523.1 | -502.9 | -473.4 | -455.1 | -454.5 | -428.6 | -318 |
High | -515.2 | -498 | -459.6 | -453.3 | -447.6 | -422.1 | -315.4 |
Estimated EBIT | |||||||
Low | -904.7 | -856.8 | -845 | -773.8 | -786 | -726.4 | -555.3 |
Average | -882.7 | -848.6 | -798.8 | -767.9 | -766.8 | -723.2 | -551.6 |
High | -869.3 | -840.3 | -775.6 | -764.9 | -755.2 | -712.2 | -547.1 |
Estimated Net Income | |||||||
Low | 206.4 | 199.2 | 118.4 | 70.87 | -23.61 | -83.78 | -332.1 |
Average | 210.5 | 202.2 | 127.4 | 90.71 | -23.01 | -81.66 | -329.2 |
High | 217.3 | 205.1 | 136.5 | 113.4 | -22.41 | -79.54 | -325.7 |
Estimated SGA Expenses | |||||||
Low | 1,082 | 1,046 | 965.1 | 951.8 | 939.8 | 886.3 | 701.8 |
Average | 1,098 | 1,056 | 994.1 | 955.6 | 954.2 | 900 | 707.6 |
High | 1,126 | 1,066 | 1,051 | 963 | 978.1 | 903.9 | 712.5 |
Estimated EPS | |||||||
Low | 0.446 | 0.43 | 0.256 | 0.153 | -0.051 | -0.181 | -0.725 |
Average | 0.455 | 0.437 | 0.275 | 0.196 | -0.049 | -0.175 | -0.719 |
High | 0.47 | 0.443 | 0.295 | 0.245 | -0.048 | -0.172 | -0.711 |