| Period Ending: | 2028 02-01 |
2027 02-01 |
2026 02-01 |
2025 02-01 |
2024 02-01 |
2023 02-03 |
2022 02-03 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 19 | 15 | 13 | 10 | 5 | 4 |
| Estimated Revenue | |||||||
| Low | 2,307 | 1,814 | 1,524 | 1,229 | 919 | 625 | 395 |
| Average | 2,311 | 1,886 | 1,534 | 1,239 | 919 | 639 | 419 |
| High | 2,314 | 1,984 | 1,554 | 1,282 | 920 | 650 | 427 |
| Estimated EBITDA | |||||||
| Low | -1,475 | -1,265 | -991 | -817 | -586 | -415 | -261 |
| Average | -1,473 | -1,202 | -978 | -790 | -586 | -407 | -256 |
| High | -1,470 | -1,156 | -971 | -783 | -586 | -398 | -242 |
| Estimated EBIT | |||||||
| Low | -1,659 | -1,423 | -1,114 | -919 | -660 | -466 | -304 |
| Average | -1,657 | -1,352 | -1,100 | -888 | -659 | -458 | -298 |
| High | -1,654 | -1,300 | -1,093 | -881 | -659 | -448 | -281 |
| Estimated Net Income | |||||||
| Low | 284 | 193 | 165 | 120 | 29.1 | -88.4 | -267 |
| Average | 340 | 232 | 185 | 125 | 32.4 | -86.4 | -261 |
| High | 397 | 271 | 204 | 129 | 35.7 | -83.9 | -241 |
| Estimated SGA Expenses | |||||||
| Low | 2,597 | 2,042 | 1,716 | 1,384 | 1,034 | 703 | 444 |
| Average | 2,601 | 2,123 | 1,727 | 1,395 | 1,035 | 720 | 472 |
| High | 2,605 | 2,234 | 1,750 | 1,443 | 1,036 | 732 | 481 |
| Estimated EPS | |||||||
| Low | 0.510 | 0.348 | 0.296 | 0.216 | 0.052 | -0.165 | -0.500 |
| Average | 0.612 | 0.444 | 0.332 | 0.221 | 0.054 | -0.162 | -0.488 |
| High | 0.714 | 0.487 | 0.367 | 0.231 | 0.064 | -0.157 | -0.451 |
