| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 15 | 10 | 22 | 24 | 24 | 22 | 26 | 20 | 11 | 11 | 12 |
| Estimated Revenue | |||||||||||
| Low | 4,877 | 4,057 | 3,472 | 2,679 | 2,105 | 1,631 | 1,284 | 954.3 | 639.4 | 418.1 | 278.6 |
| Average | 4,969 | 4,133 | 3,480 | 2,730 | 2,144 | 1,662 | 1,288 | 974.5 | 647.6 | 423.5 | 282.2 |
| High | 5,171 | 4,302 | 3,488 | 2,810 | 2,232 | 1,729 | 1,292 | 1,007 | 668.3 | 437 | 291.2 |
| Estimated EBITDA | |||||||||||
| Low | -395.3 | -328.8 | -266.6 | -214.8 | -170.6 | -132.2 | -218.3 | -198.5 | -177.7 | -82.15 | -31.65 |
| Average | -379.8 | -316 | -266 | -208.7 | -163.9 | -127 | -182 | -165.4 | -148.1 | -68.46 | -30.67 |
| High | -372.8 | -310.1 | -265.4 | -204.8 | -160.9 | -124.7 | -145.6 | -132.3 | -118.5 | -54.77 | -30.28 |
| Estimated EBIT | |||||||||||
| Low | -1,092 | -908.1 | -736.3 | -593.2 | -471.1 | -365.1 | -192.6 | -175.1 | -153.6 | -174 | -72.38 |
| Average | -1,049 | -872.5 | -734.6 | -576.2 | -452.7 | -350.8 | -160.5 | -145.9 | -128 | -145 | -70.15 |
| High | -1,029 | -856.3 | -732.9 | -565.6 | -444.3 | -344.3 | -128.4 | -116.7 | -102.4 | -116 | -69.25 |
| Estimated Net Income | |||||||||||
| Low | 876.2 | 651.9 | -45,667 | 353.2 | 288 | 250.1 | -122.4 | -362.8 | -322.6 | -194.9 | -173.5 |
| Average | 897.9 | 668 | -8.26 | 406.9 | 303.4 | 253.5 | -102 | -302.3 | -268.8 | -162.4 | -166.6 |
| High | 945.4 | 703.4 | 45,532 | 460.5 | 318.8 | 257 | -81.62 | -241.9 | -215.1 | -129.9 | -163.8 |
| Estimated SGA Expenses | |||||||||||
| Low | 3,222 | 2,680 | 2,294 | 1,770 | 1,391 | 1,078 | 459.9 | 418.1 | 368.4 | 337.8 | 196.7 |
| Average | 3,283 | 2,731 | 2,299 | 1,803 | 1,417 | 1,098 | 574.9 | 522.6 | 460.5 | 422.3 | 199.2 |
| High | 3,417 | 2,842 | 2,305 | 1,857 | 1,475 | 1,143 | 689.9 | 627.2 | 552.6 | 506.8 | 205.6 |
| Estimated EPS | |||||||||||
| Low | 2.57 | 1.91 | -133.8 | 1.03 | 0.843 | 0.733 | 0.445 | 0.11 | -0.055 | -0.133 | -0.52 |
| Average | 2.63 | 1.96 | 1.54 | 1.18 | 0.914 | 0.743 | 0.456 | 0.113 | -0.053 | -0.128 | -0.499 |
| High | 2.77 | 2.06 | 133.4 | 1.35 | 0.934 | 0.753 | 0.48 | 0.118 | -0.052 | -0.126 | -0.491 |
