| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 4 | 4 | 4 | 19 | 20 |
| Estimated Revenue | |||||||
| Low | 205.9 | 272.3 | 227.3 | 192.5 | 106.5 | 13,706 | 13,446 |
| Average | 216.3 | 286.1 | 238 | 194.3 | 112.1 | 14,947 | 14,338 |
| High | 230.9 | 305.4 | 250.5 | 196.7 | 117.7 | 19,383 | 14,902 |
| Estimated EBITDA | |||||||
| Low | 68.79 | 90.97 | 75.94 | 64.31 | 35.59 | 4,579 | 4,492 |
| Average | 72.26 | 95.56 | 79.49 | 64.91 | 37.46 | 4,993 | 4,790 |
| High | 77.15 | 102 | 83.67 | 65.71 | 39.33 | 6,475 | 4,978 |
| Estimated EBIT | |||||||
| Low | 52.21 | 69.05 | 57.64 | 48.82 | 27.02 | 3,475 | 3,410 |
| Average | 54.85 | 72.54 | 60.34 | 49.27 | 28.43 | 3,790 | 3,636 |
| High | 58.56 | 77.45 | 63.51 | 49.87 | 29.85 | 4,915 | 3,779 |
| Estimated Net Income | |||||||
| Low | 149.3 | 162.9 | 92.16 | 96.27 | 73.9 | 319.2 | 383.7 |
| Average | 159.2 | 173.8 | 137.8 | 102.7 | 74.65 | 418.2 | 427.7 |
| High | 173.2 | 189.1 | 183.5 | 111.7 | 81.22 | 493 | 472.5 |
| Estimated SGA Expenses | |||||||
| Low | 114.1 | 150.9 | 126 | 106.7 | 59.05 | 7,596 | 7,452 |
| Average | 119.9 | 158.5 | 131.9 | 107.7 | 62.15 | 8,284 | 7,947 |
| High | 128 | 169.3 | 138.8 | 109 | 65.24 | 10,743 | 8,259 |
| Estimated EPS | |||||||
| Low | 2.03 | 2.22 | 1.26 | 1.31 | 1.01 | 4.35 | 5.23 |
| Average | 2.17 | 2.37 | 1.88 | 1.4 | 1.02 | 5.7 | 5.83 |
| High | 2.36 | 2.58 | 2.5 | 1.52 | 1.11 | 6.72 | 6.44 |
