MA Analyst Estimates

* Currency is the same as in Financial Statements, as originally reported (before conversion)
Period Ending: 2025
12-31
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
Estimated Revenue
Low 31,218.37 26,219.50 23,551.10 17,291.02 18,315.17 14,385.98 15,727.83 13,542.15 11,632.17 10,107.68 8,887.55 8,848.65 7,990.17 7,105.50 6,029.82 4,989.88 4,736.37 4,233.11 3,233.42 2,613.66
Average 31,752.03 28,126.89 25,031.51 17,586.60 18,628.26 14,631.90 15,996.69 13,773.64 11,831.01 10,280.47 9,039.48 8,999.91 8,126.76 7,226.96 6,132.90 5,075.18 4,817.34 4,305.48 3,288.69 2,658.34
High 32,289.45 27,528.20 23,950.00 17,884.26 18,943.56 14,879.55 16,267.45 14,006.77 12,031.26 10,454.47 9,192.48 9,152.24 8,264.31 7,349.29 6,236.70 5,161.08 4,898.88 4,378.35 3,344.35 2,703.33
Estimated EBITDA
Low 18,406.18 15,458.88 10,358.86 9,148.47 8,298.91 6,502.84 7,918.44 5,685.82 5,354.43 4,642.34 4,007.18 4,131.50 3,685.23 3,268.47 2,085.12 2,142.71 1,809.64 -928.55 1,065.89 1,541.00
Average 18,720.83 16,583.46 12,948.58 11,435.59 10,373.63 8,128.55 9,898.05 7,107.28 6,693.04 5,802.92 5,008.98 5,164.37 4,606.54 4,085.58 2,606.40 2,678.39 2,262.05 -478.56 1,332.36 1,567.34
High 19,037.69 16,230.48 15,538.29 13,722.71 12,448.36 9,754.25 11,877.66 8,528.73 8,031.64 6,963.51 6,010.77 6,197.25 5,527.84 4,902.70 3,127.69 3,214.07 2,714.46 -28.56 1,598.84 1,593.87
Estimated EBIT
Low 17,154.84 14,407.90 9,581.54 8,452.74 7,302.93 6,046.23 7,300.04 5,273.61 4,984.60 4,373.36 3,775.13 3,872.03 3,472.17 3,076.24 1,899.34 1,994.20 1,651.29 -1,106.00 666.15 1,436.23
Average 17,448.09 15,456.04 11,976.92 10,565.92 9,128.67 7,557.79 9,125.05 6,592.02 6,230.75 5,466.70 4,718.91 4,840.04 4,340.21 3,845.30 2,379.05 2,492.75 2,064.11 -676.14 832.69 1,460.79
High 17,743.41 15,127.05 14,372.31 12,679.11 10,954.40 9,069.35 10,950.06 7,910.42 7,476.91 6,560.04 5,662.69 5,808.04 5,208.25 4,614.36 2,858.75 2,991.30 2,476.94 -246.27 999.22 1,485.51
Estimated Net Income
Low 14,836.88 12,797.78 8,072.66 7,108.91 6,290.94 4,775.46 6,134.68 4,237.21 2,917.51 3,080.31 2,824.77 2,742.09 2,401.58 2,155.42 1,337.39 1,338.13 1,065.90 -645.92 654.46 226.85
Average 15,055.18 13,120.45 11,315.84 8,886.13 7,863.68 5,969.32 7,668.35 5,296.51 3,646.88 3,850.39 3,530.96 3,427.62 3,001.97 2,694.27 1,671.74 1,672.67 1,332.37 -369.14 818.07 240.95
High 17,089.60 14,312.54 12,109.00 10,663.36 9,436.42 7,163.19 9,202.03 6,355.81 4,376.26 4,620.47 4,237.15 4,113.14 3,602.37 3,233.13 2,006.09 2,007.20 1,598.84 -92.37 981.69 249.38
Estimated SGA Expenses
Low 12,824.82 10,771.23 3,006.11 2,662.23 2,496.71 2,792.79 5,035.79 4,459.82 4,023.76 3,421.40 3,133.65 3,096.06 2,708.46 2,483.48 2,200.73 1,918.00 2,017.73 1,967.01 1,716.86 1,073.72
Average 13,044.05 11,554.81 3,757.63 3,327.78 3,120.89 3,490.98 6,294.74 5,574.78 5,029.71 4,276.75 3,917.06 3,870.07 3,385.57 3,104.35 2,750.91 2,397.50 2,522.17 2,458.76 2,146.08 1,092.07
High 13,264.83 11,308.86 4,509.16 3,993.34 3,745.07 4,189.18 7,553.69 6,689.73 6,035.65 5,132.11 4,700.47 4,644.08 4,062.69 3,725.22 3,301.09 2,877.00 3,026.60 2,950.52 2,575.30 1,110.56
Estimated EPS
Low 15.28 13.18 11.86 9.10 7.27 5.71 6.94 5.64 4.09 3.37 3.02 2.77 2.39 2.03 1.60 1.21 0.98 0.73 0.43 0.23
Average 16.64 14.17 11.93 9.67 7.72 6.06 7.37 5.99 4.34 3.58 3.21 2.94 2.54 2.16 1.70 1.29 1.04 0.78 0.46 0.25
High 17.60 14.74 11.97 10.01 7.99 6.27 7.63 6.20 4.49 3.71 3.32 3.04 2.63 2.24 1.76 1.34 1.08 0.81 0.48 0.26
Number of Analysts 26 26 26 15 13 13 19 13 14 23 13 18 12 13 22 12 16 13 12 20

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.