| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 5 | 6 | 7 | 4 | 3 | 2 | 3 |
| Estimated Revenue | ||||||||
| Low | 2,127 | 1,856 | 1,626 | 1,406 | 1,227 | 1,145 | 839.5 | 663 |
| Average | 2,128 | 1,866 | 1,636 | 1,420 | 1,239 | 1,156 | 846.4 | 668.5 |
| High | 2,130 | 1,876 | 1,644 | 1,428 | 1,246 | 1,162 | 854.1 | 674.5 |
| Estimated EBITDA | ||||||||
| Low | 855.3 | 746.6 | 653.9 | 565.7 | 493.5 | 460.5 | -97.53 | -77.03 |
| Average | 855.9 | 750.6 | 657.9 | 571.2 | 498.4 | 465 | -96.66 | -76.34 |
| High | 856.5 | 754.6 | 661.3 | 574.2 | 500.9 | 467.4 | -95.87 | -75.71 |
| Estimated EBIT | ||||||||
| Low | 833.6 | 727.6 | 637.3 | 551.3 | 481 | 448.8 | -161.9 | -127.9 |
| Average | 834.2 | 731.5 | 641.2 | 556.7 | 485.7 | 453.2 | -160.4 | -126.7 |
| High | 834.8 | 735.5 | 644.5 | 559.6 | 488.2 | 455.5 | -159.1 | -125.7 |
| Estimated Net Income | ||||||||
| Low | 65.31 | 52.9 | 23.66 | -1.73 | -67.03 | -158.3 | -232.5 | -333.8 |
| Average | 119.3 | 54.56 | 30.34 | -1.69 | -65.57 | -156.8 | -229.9 | -329.9 |
| High | 162.3 | 56.21 | 33.12 | -1.66 | -64.12 | -155.3 | -227.3 | -326.4 |
| Estimated SGA Expenses | ||||||||
| Low | 866.5 | 756.4 | 662.4 | 573.1 | 500 | 466.5 | 336.1 | 265.4 |
| Average | 867.1 | 760.5 | 666.5 | 578.7 | 504.9 | 471.1 | 338.9 | 267.6 |
| High | 867.8 | 764.5 | 669.9 | 581.7 | 507.5 | 473.5 | 341.9 | 270 |
| Estimated EPS | ||||||||
| Low | 0.167 | 0.135 | 0.06 | -0.004 | -0.171 | -0.405 | -0.613 | -0.88 |
| Average | 0.332 | 0.143 | 0.073 | -0.004 | -0.168 | -0.402 | -0.606 | -0.87 |
| High | 0.415 | 0.144 | 0.085 | -0.004 | -0.164 | -0.397 | -0.6 | -0.861 |
