| Period Ending: | 2030 12-31 |
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 | 5 | 5 | 11 | 11 | 11 | 11 | 10 | 5 | 7 | 7 | 6 |
| Estimated Revenue | |||||||||||
| Low | 904 | 694.6 | 594.1 | 417.7 | 422.3 | 400.6 | 308.5 | 242.8 | 196 | 44.43 | 48.61 |
| Average | 1,046 | 803.8 | 594.9 | 487.8 | 448.2 | 402.9 | 310.1 | 280.9 | 207.3 | 46.78 | 51.17 |
| High | 1,170 | 898.9 | 595.7 | 531.6 | 476.2 | 405 | 313.7 | 314.2 | 218.6 | 49.96 | 54.65 |
| Estimated EBITDA | |||||||||||
| Low | -380.7 | -292.5 | -193.8 | -173 | -155 | -131.8 | -102.1 | -102.2 | -114.9 | -26.26 | -28.73 |
| Average | -340.4 | -261.6 | -193.6 | -158.7 | -145.8 | -131.1 | -100.9 | -91.41 | -109 | -24.59 | -26.9 |
| High | -294.2 | -226 | -193.3 | -135.9 | -137.4 | -130.4 | -100.4 | -79 | -103 | -23.36 | -25.55 |
| Estimated EBIT | |||||||||||
| Low | -396.8 | -304.9 | -202 | -180.3 | -161.5 | -137.4 | -106.4 | -106.6 | -117.6 | -26.87 | -29.39 |
| Average | -354.8 | -272.6 | -201.8 | -165.5 | -152 | -136.7 | -105.2 | -95.27 | -111.5 | -25.16 | -27.52 |
| High | -306.6 | -235.6 | -201.5 | -141.7 | -143.2 | -135.9 | -104.6 | -82.34 | -105.4 | -23.9 | -26.14 |
| Estimated Net Income | |||||||||||
| Low | 255.9 | 128.5 | -25.72 | -438.1 | -72.91 | -36.7 | -60.58 | -64.22 | -22.06 | -218.1 | -480.1 |
| Average | 310.8 | 156 | 3.4 | -49.45 | -44.74 | -35.51 | -43.18 | -54.88 | -20.5 | -200.4 | -441.1 |
| High | 358.6 | 180 | 32.51 | 135 | -12.39 | -5.42 | -25.79 | -45.83 | -18.94 | -187.3 | -412.3 |
| Estimated SGA Expenses | |||||||||||
| Low | 727.2 | 558.8 | 477.9 | 336 | 339.7 | 322.2 | 248.2 | 195.3 | 201.3 | 45.64 | 49.93 |
| Average | 841.5 | 646.6 | 478.5 | 392.4 | 360.5 | 324.1 | 249.4 | 226 | 212.9 | 48.05 | 52.56 |
| High | 941.1 | 723.1 | 479.2 | 427.7 | 383.1 | 325.8 | 252.3 | 252.7 | 224.5 | 51.32 | 56.14 |
| Estimated EPS | |||||||||||
| Low | 5.08 | 2.55 | -0.511 | -8.7 | -1.45 | -0.729 | -1.2 | -1.28 | -0.441 | -4.36 | -9.6 |
| Average | 6.17 | 3.1 | 0.092 | -1.16 | -0.918 | -0.323 | -0.764 | -1.11 | -0.405 | -4.01 | -8.82 |
| High | 7.12 | 3.58 | 0.646 | 2.68 | -0.246 | -0.108 | -0.512 | -0.91 | -0.379 | -3.75 | -8.25 |
