| 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 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
| Estimated Revenue | ||||||||||
| Low | 60.42 | 57.55 | 54.81 | 53.67 | 50.88 | 47.82 | 53.83 | 43.47 | 25.08 | 24.32 |
| Average | 61.75 | 58.81 | 56.01 | 54.85 | 52 | 48.02 | 55.02 | 43.99 | 25.38 | 24.61 |
| High | 63.08 | 60.08 | 57.22 | 56.03 | 53.12 | 48.22 | 56.2 | 44.51 | 25.68 | 24.9 |
| Estimated EBITDA | ||||||||||
| Low | 11.87 | 11.3 | 10.76 | 10.54 | 9.99 | 9.39 | 10.57 | 9.57 | 5.52 | 5.35 |
| Average | 12.13 | 11.55 | 11 | 10.77 | 10.21 | 9.43 | 10.81 | 9.68 | 5.59 | 5.42 |
| High | 12.39 | 11.8 | 11.24 | 11.01 | 10.43 | 9.47 | 11.04 | 9.8 | 5.65 | 5.48 |
| Estimated EBIT | ||||||||||
| Low | 10.97 | 10.45 | 9.95 | 9.74 | 9.23 | 8.68 | 9.77 | 8.88 | 5.12 | 4.97 |
| Average | 11.21 | 10.67 | 10.17 | 9.96 | 9.44 | 8.72 | 9.99 | 8.99 | 5.19 | 5.03 |
| High | 11.45 | 10.9 | 10.39 | 10.17 | 9.64 | 8.75 | 10.2 | 9.1 | 5.25 | 5.09 |
| Estimated Net Income | ||||||||||
| Low | 9.3 | 8.27 | 8.27 | 5.86 | 4.99 | 7.75 | 10.48 | 6.76 | 3.84 | 6.95 |
| Average | 9.57 | 8.5 | 8.28 | 5.91 | 5.14 | 7.97 | 10.78 | 6.87 | 3.9 | 7.05 |
| High | 9.84 | 8.74 | 8.74 | 6.19 | 5.28 | 8.2 | 11.08 | 6.97 | 3.96 | 7.16 |
| Estimated SGA Expenses | ||||||||||
| Low | 14.58 | 13.89 | 13.23 | 12.95 | 12.28 | 11.54 | 12.99 | 8.79 | 5.07 | 4.92 |
| Average | 14.9 | 14.19 | 13.52 | 13.24 | 12.55 | 11.59 | 13.28 | 8.9 | 5.13 | 4.98 |
| High | 15.22 | 14.5 | 13.81 | 13.52 | 12.82 | 11.64 | 13.56 | 9 | 5.19 | 5.04 |
| Estimated EPS | ||||||||||
| Low | 0.262 | 0.233 | 0.233 | 0.165 | 0.141 | 0.219 | 0.296 | 0.182 | 0.103 | 0.187 |
| Average | 0.27 | 0.24 | 0.24 | 0.17 | 0.145 | 0.225 | 0.304 | 0.185 | 0.105 | 0.19 |
| High | 0.278 | 0.247 | 0.247 | 0.175 | 0.149 | 0.231 | 0.313 | 0.188 | 0.107 | 0.193 |
