| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 5 | 2 | 3 | 6 | 5 | 8 | 7 |
| Estimated Revenue | |||||||
| Low | 7,028 | 6,615 | 6,364 | 5,728 | 5,423 | 4,870 | 4,137 |
| Average | 7,285 | 6,857 | 6,597 | 6,113 | 5,447 | 4,892 | 4,288 |
| High | 7,394 | 6,960 | 6,696 | 6,261 | 5,473 | 4,935 | 4,353 |
| Estimated EBITDA | |||||||
| Low | 1,227 | 1,155 | 1,111 | 1,000 | 947 | 850.6 | 722.5 |
| Average | 1,272 | 1,198 | 1,152 | 1,068 | 951.3 | 854.4 | 748.9 |
| High | 1,291 | 1,216 | 1,169 | 1,094 | 955.9 | 861.8 | 760.1 |
| Estimated EBIT | |||||||
| Low | 1,122 | 1,056 | 1,016 | 914.8 | 866 | 777.8 | 660.7 |
| Average | 1,163 | 1,095 | 1,053 | 976.3 | 869.9 | 781.3 | 684.8 |
| High | 1,181 | 1,112 | 1,069 | 1,000 | 874.1 | 788.1 | 695.1 |
| Estimated Net Income | |||||||
| Low | 1,190 | 1,163 | 1,160 | 1,018 | 770.4 | 697 | 477.4 |
| Average | 1,247 | 1,219 | 1,216 | 1,067 | 807.4 | 730.5 | 500.3 |
| High | 1,272 | 1,243 | 1,240 | 1,088 | 823.2 | 744.8 | 510.1 |
| Estimated SGA Expenses | |||||||
| Low | 3,844 | 3,618 | 3,481 | 3,133 | 2,966 | 2,664 | 2,263 |
| Average | 3,984 | 3,750 | 3,608 | 3,343 | 2,979 | 2,676 | 2,345 |
| High | 4,044 | 3,807 | 3,662 | 3,424 | 2,993 | 2,699 | 2,381 |
| Estimated EPS | |||||||
| Low | 10.72 | 10.48 | 10.46 | 9.17 | 6.94 | 6.28 | 4.3 |
| Average | 11.24 | 10.98 | 10.96 | 9.62 | 7.28 | 6.58 | 4.51 |
| High | 11.46 | 11.2 | 11.17 | 9.8 | 7.42 | 6.71 | 4.6 |
