| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 5 | 10 | 25 | 24 | 25 | 22 | 11 | 12 | 9 | 11 | 8 |
| Estimated Revenue | ||||||||||||
| Low | 6,110 | 5,185 | 4,400 | 3,468 | 2,780 | 2,102 | 1,628 | 1,448 | 956.5 | 635.6 | 415.6 | 277 |
| Average | 6,237 | 5,294 | 4,456 | 3,548 | 2,790 | 2,145 | 1,662 | 1,478 | 974.5 | 647.6 | 423.5 | 282.2 |
| High | 6,680 | 5,669 | 4,511 | 3,776 | 2,870 | 2,155 | 1,780 | 1,582 | 1,014 | 674 | 440.7 | 293.7 |
| Estimated EBITDA | ||||||||||||
| Low | 2,174 | 1,845 | 1,566 | 1,234 | 989.2 | 747.7 | 579.2 | 515 | -198.5 | -177.7 | -82.15 | -22.45 |
| Average | 2,219 | 1,883 | 1,585 | 1,262 | 992.8 | 763.3 | 591.3 | 525.8 | -165.4 | -148.1 | -68.46 | -21.57 |
| High | 2,377 | 2,017 | 1,605 | 1,344 | 1,021 | 766.9 | 633.2 | 563 | -132.3 | -118.5 | -54.77 | -21.17 |
| Estimated EBIT | ||||||||||||
| Low | 1,594 | 1,353 | 1,148 | 904.6 | 725.2 | 548.2 | 424.6 | 377.6 | -175.1 | -153.6 | -174 | -61.99 |
| Average | 1,627 | 1,381 | 1,162 | 925.4 | 727.8 | 559.6 | 433.5 | 385.4 | -145.9 | -128 | -145 | -59.57 |
| High | 1,742 | 1,479 | 1,177 | 985 | 748.6 | 562.2 | 464.2 | 412.8 | -116.7 | -102.4 | -116 | -58.46 |
| Estimated Net Income | ||||||||||||
| Low | 0 | 893.7 | -3,573 | 360.1 | 355.7 | 314.9 | 255.3 | -114.9 | -362.8 | -322.6 | -194.9 | -179.5 |
| Average | 0 | 918.1 | 44.21 | 471.7 | 386 | 318.4 | 258.8 | -108.7 | -302.3 | -268.8 | -162.4 | -170.5 |
| High | 0 | 1,003 | 7,671 | 583.3 | 416.2 | 321.8 | 262.3 | -102.5 | -241.9 | -215.1 | -129.9 | -166.4 |
| Estimated SGA Expenses | ||||||||||||
| Low | 3,899 | 3,309 | 2,808 | 2,213 | 1,774 | 1,341 | 1,039 | 923.7 | 418.1 | 368.4 | 337.8 | 183 |
| Average | 3,980 | 3,378 | 2,843 | 2,264 | 1,781 | 1,369 | 1,060 | 943 | 522.6 | 460.5 | 422.3 | 186.4 |
| High | 4,263 | 3,618 | 2,879 | 2,410 | 1,831 | 1,375 | 1,136 | 1,010 | 627.2 | 552.6 | 506.8 | 194 |
| Estimated EPS | ||||||||||||
| Low | 0 | 2.57 | -10.26 | 1.03 | 1.02 | 0.904 | 0.733 | -0.33 | 0.11 | -0.056 | -0.134 | -0.526 |
| Average | 0 | 2.63 | 1.86 | 1.43 | 1.12 | 0.914 | 0.743 | -0.302 | 0.113 | -0.053 | -0.128 | -0.499 |
| High | 0 | 2.88 | 22.02 | 1.67 | 1.19 | 0.924 | 0.753 | -0.294 | 0.119 | -0.052 | -0.125 | -0.487 |
