| 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 | 11 | 8 | 18 | 34 | 22 | 26 | 23 | 20 | 11 | 11 | 12 |
| Estimated Revenue | |||||||||||
| Low | 4,605 | 3,859 | 3,368 | 2,573 | 2,045 | 1,629 | 1,263 | 954.3 | 639.4 | 418.1 | 278.6 |
| Average | 4,697 | 3,936 | 3,377 | 2,650 | 2,095 | 1,662 | 1,288 | 974.5 | 647.6 | 423.5 | 282.2 |
| High | 4,817 | 4,038 | 3,387 | 2,756 | 2,136 | 1,704 | 1,321 | 1,007 | 668.3 | 437 | 291.2 |
| Estimated EBITDA | |||||||||||
| Low | -380.4 | -318.9 | -267.5 | -217.7 | -168.7 | -134.6 | -218.3 | -198.5 | -177.7 | -82.15 | -31.65 |
| Average | -370.9 | -310.9 | -266.7 | -209.3 | -165.5 | -131.2 | -182 | -165.4 | -148.1 | -68.46 | -30.67 |
| High | -363.7 | -304.8 | -266 | -203.2 | -161.5 | -128.7 | -145.6 | -132.3 | -118.5 | -54.77 | -30.28 |
| Estimated EBIT | |||||||||||
| Low | -985.3 | -825.8 | -692.7 | -563.8 | -436.9 | -348.6 | -192.6 | -175.1 | -153.6 | -174 | -72.38 |
| Average | -960.6 | -805.2 | -690.8 | -542 | -428.6 | -339.9 | -160.5 | -145.9 | -128 | -145 | -70.15 |
| High | -941.8 | -789.4 | -688.8 | -526.2 | -418.2 | -333.2 | -128.4 | -116.7 | -102.4 | -116 | -69.25 |
| Estimated Net Income | |||||||||||
| Low | 748.6 | 562.3 | -1,271 | 325.6 | 259.5 | 250.1 | -220.7 | -362.8 | -322.6 | -194.9 | -173.5 |
| Average | 768.2 | 577 | -31.91 | 359.5 | 272.5 | 253.5 | -183.9 | -302.3 | -268.8 | -162.4 | -166.6 |
| High | 793.8 | 596.2 | 2,367 | 393.4 | 282.3 | 257 | -147.2 | -241.9 | -215.1 | -129.9 | -163.8 |
| Estimated SGA Expenses | |||||||||||
| Low | 3,044 | 2,552 | 2,227 | 1,701 | 1,352 | 1,077 | 459.9 | 418.1 | 368.4 | 337.8 | 196.7 |
| Average | 3,105 | 2,603 | 2,233 | 1,752 | 1,385 | 1,099 | 574.9 | 522.6 | 460.5 | 422.3 | 199.2 |
| High | 3,185 | 2,669 | 2,239 | 1,822 | 1,412 | 1,127 | 689.9 | 627.2 | 552.6 | 506.8 | 205.6 |
| Estimated EPS | |||||||||||
| Low | 2.19 | 1.65 | -3.72 | 0.954 | 0.76 | 0.733 | 0.446 | 0.11 | -0.055 | -0.133 | -0.52 |
| Average | 2.25 | 1.69 | 1.41 | 1.03 | 0.798 | 0.743 | 0.456 | 0.113 | -0.053 | -0.128 | -0.499 |
| High | 2.33 | 1.75 | 6.93 | 1.15 | 0.827 | 0.753 | 0.466 | 0.118 | -0.052 | -0.126 | -0.491 |
