| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 12 | 11 | 11 | 13 | 7 | 2 | 3 | 5 |
| Estimated Revenue | ||||||||||
| Low | 981.6 | 933.3 | 873 | 791.5 | 794.2 | 793.2 | 750.9 | 753 | 732 | 532.6 |
| Average | 1,013 | 963.3 | 873 | 815.9 | 795.1 | 793.6 | 775.1 | 760.8 | 749.3 | 545.1 |
| High | 1,053 | 1,001 | 873.1 | 848.8 | 797.7 | 794 | 805.3 | 768.7 | 770.3 | 560.4 |
| Estimated EBITDA | ||||||||||
| Low | 4.3 | 4.08 | 3.82 | 3.46 | 3.48 | 3.47 | 3.29 | 90.5 | 68.69 | 2.33 |
| Average | 4.43 | 4.22 | 3.82 | 3.57 | 3.48 | 3.47 | 3.39 | 113.1 | 85.86 | 2.39 |
| High | 4.61 | 4.38 | 3.82 | 3.71 | 3.49 | 3.47 | 3.52 | 135.8 | 103 | 2.45 |
| Estimated EBIT | ||||||||||
| Low | -75.76 | -72.04 | -62.84 | -61.09 | -57.41 | -57.14 | -57.96 | 36.41 | 18.71 | -40.34 |
| Average | -72.92 | -69.34 | -62.84 | -58.72 | -57.22 | -57.12 | -55.79 | 46.62 | 26.2 | -39.23 |
| High | -70.65 | -67.17 | -62.84 | -56.96 | -57.16 | -57.09 | -54.05 | 56.84 | 33.69 | -38.33 |
| Estimated Net Income | ||||||||||
| Low | 376.3 | 209.2 | 149 | 154.5 | 133.7 | 130.6 | -60.87 | 8.96 | -65.17 | 136.6 |
| Average | 392.2 | 248.9 | 199.9 | 171.4 | 139.4 | 136 | -58.68 | 11.79 | -35.11 | 140.8 |
| High | 412 | 288.6 | 250.9 | 188.4 | 145.2 | 141.4 | -55.58 | 14.62 | -5.06 | 145.9 |
| Estimated SGA Expenses | ||||||||||
| Low | 764.7 | 727.1 | 680.1 | 616.6 | 618.7 | 617.9 | 585 | 555.4 | 570.3 | 414.9 |
| Average | 789.3 | 750.5 | 680.1 | 635.6 | 619.4 | 618.2 | 603.8 | 694.3 | 583.7 | 424.6 |
| High | 820.1 | 779.7 | 680.1 | 661.2 | 621.4 | 618.5 | 627.3 | 833.1 | 600.1 | 436.6 |
| Estimated EPS | ||||||||||
| Low | 0.959 | 0.533 | 0.38 | 0.394 | 0.341 | 0.333 | -0.155 | 0.27 | 0.338 | 0.348 |
| Average | 1 | 0.65 | 0.508 | 0.432 | 0.36 | 0.343 | -0.148 | 0.278 | 0.348 | 0.359 |
| High | 1.05 | 0.736 | 0.64 | 0.48 | 0.37 | 0.36 | -0.142 | 0.288 | 0.361 | 0.372 |
