| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2020 12-31 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 7 | 6 | 8 | 8 | 7 | 10 | 10 | 19 |
| Estimated Revenue | ||||||||
| Low | 873.7 | 742.5 | 598.4 | 371.6 | 234.8 | 160.3 | 1.79 | 27.59 |
| Average | 967 | 821.8 | 607.3 | 425.4 | 259.9 | 162.5 | 4.42 | 34.49 |
| High | 1,090 | 926.3 | 616.2 | 476.9 | 292.9 | 168.4 | 10.74 | 41.39 |
| Estimated EBITDA | ||||||||
| Low | 174.7 | 148.5 | 119.7 | 74.31 | 46.96 | 32.05 | 0.358 | -318.5 |
| Average | 193.4 | 164.4 | 121.5 | 85.09 | 51.98 | 32.49 | 0.885 | -265.4 |
| High | 218 | 185.3 | 123.2 | 95.39 | 58.59 | 33.67 | 2.15 | -212.3 |
| Estimated EBIT | ||||||||
| Low | 174.7 | 148.5 | 119.7 | 74.31 | 46.96 | 32.05 | 0.358 | -319.9 |
| Average | 193.4 | 164.4 | 121.5 | 85.09 | 51.98 | 32.49 | 0.885 | -266.6 |
| High | 218 | 185.3 | 123.2 | 95.39 | 58.59 | 33.67 | 2.15 | -213.3 |
| Estimated Net Income | ||||||||
| Low | 115.8 | 67.18 | -197 | -241.9 | -355.7 | -402.8 | -548.1 | -317.1 |
| Average | 132.4 | 76.82 | -99.53 | -165.6 | -311.5 | -389.9 | -538 | -264.2 |
| High | 154.3 | 89.52 | 73.54 | -89.23 | -267.4 | -259.4 | -527.9 | -211.4 |
| Estimated SGA Expenses | ||||||||
| Low | 16,400 | 13,938 | 11,232 | 6,974 | 4,407 | 3,008 | 33.61 | 414.4 |
| Average | 18,151 | 15,426 | 11,399 | 7,986 | 4,878 | 3,050 | 83.01 | 518.1 |
| High | 20,459 | 17,388 | 11,567 | 8,952 | 5,498 | 3,160 | 201.7 | 621.7 |
| Estimated EPS | ||||||||
| Low | 0.399 | 0.232 | -0.68 | -0.834 | -1.23 | -1.39 | -1.89 | -1.92 |
| Average | 0.457 | 0.265 | -0.18 | -0.575 | -1.1 | -1.29 | -1.87 | -1.85 |
| High | 0.532 | 0.309 | 0.254 | -0.308 | -0.922 | -0.895 | -1.82 | -1.75 |
