| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
|---|---|---|---|---|---|
| Number of Analysts | 3 | 6 | 6 | 8 | 7 |
| Estimated Revenue | |||||
| Low | 6,168 | 5,524 | 5,126 | 4,870 | 4,202 |
| Average | 6,295 | 5,697 | 5,172 | 4,892 | 4,288 |
| High | 6,519 | 5,985 | 5,272 | 4,935 | 4,441 |
| Estimated EBITDA | |||||
| Low | 989.3 | 886 | 822.2 | 781.2 | 673.9 |
| Average | 1,010 | 913.8 | 829.6 | 784.7 | 687.8 |
| High | 1,046 | 960 | 845.6 | 791.5 | 712.4 |
| Estimated EBIT | |||||
| Low | 895.5 | 802 | 744.2 | 707.1 | 610 |
| Average | 913.9 | 827.1 | 750.9 | 710.3 | 622.6 |
| High | 946.5 | 869 | 765.4 | 716.5 | 644.8 |
| Estimated Net Income | |||||
| Low | 1,133 | 959.6 | 741.6 | 711.4 | 487.2 |
| Average | 1,163 | 985.4 | 761.6 | 730.5 | 500.3 |
| High | 1,217 | 1,031 | 796.9 | 764.4 | 523.5 |
| Estimated SGA Expenses | |||||
| Low | 3,437 | 3,078 | 2,856 | 2,714 | 2,341 |
| Average | 3,507 | 3,174 | 2,882 | 2,726 | 2,389 |
| High | 3,632 | 3,335 | 2,937 | 2,750 | 2,475 |
| Estimated EPS | |||||
| Low | 10.21 | 8.65 | 6.68 | 6.41 | 4.39 |
| Average | 10.48 | 8.88 | 6.86 | 6.58 | 4.51 |
| High | 10.97 | 9.29 | 7.18 | 6.89 | 4.72 |
