| Period Ending: | 2030 12-28 |
2029 12-28 |
2028 12-28 |
2027 12-28 |
2026 12-28 |
2025 12-28 |
2024 12-28 |
2023 12-28 |
2022 12-28 |
2021 12-28 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 6 | 10 | 10 | 9 | 9 | 4 | 2 | 3 |
| Estimated Revenue | ||||||||||
| Low | 922.4 | 845.3 | 874.1 | 746.9 | 695.9 | 682.5 | 676 | 600.3 | 456.6 | 314.7 |
| Average | 947.8 | 868.5 | 874.1 | 768.8 | 708.7 | 683.2 | 677.7 | 616.8 | 476.1 | 328.1 |
| High | 972.2 | 890.9 | 874.1 | 788.5 | 722.7 | 684 | 678.7 | 632.7 | 509.6 | 351.2 |
| Estimated EBITDA | ||||||||||
| Low | 194.1 | 177.8 | 183.9 | 157.1 | 146.4 | 143.6 | 142.2 | 126.3 | -131.3 | -90.52 |
| Average | 199.4 | 182.7 | 183.9 | 161.7 | 149.1 | 143.7 | 142.6 | 129.8 | -122.7 | -84.57 |
| High | 204.5 | 187.4 | 183.9 | 165.9 | 152.1 | 143.9 | 142.8 | 133.1 | -117.7 | -81.12 |
| Estimated EBIT | ||||||||||
| Low | 102 | 93.48 | 96.66 | 82.6 | 76.95 | 75.47 | 74.76 | 66.39 | -185.3 | -127.7 |
| Average | 104.8 | 96.05 | 96.66 | 85.02 | 78.38 | 75.56 | 74.95 | 68.21 | -173.2 | -119.3 |
| High | 107.5 | 98.52 | 96.66 | 87.2 | 79.93 | 75.64 | 75.06 | 69.97 | -166.1 | -114.5 |
| Estimated Net Income | ||||||||||
| Low | -71.93 | -74.36 | -87.47 | -82.46 | -93.02 | -125.5 | -92.8 | -114.9 | -194 | -505 |
| Average | -69.59 | -71.95 | -74.64 | -75.95 | -81.39 | -115.9 | -89.34 | -111.1 | -177.8 | -462.7 |
| High | -67.17 | -69.45 | -37.28 | -69.44 | -69.76 | -106.4 | -83.4 | -107.3 | -168.4 | -438.1 |
| Estimated SGA Expenses | ||||||||||
| Low | 267.6 | 245.2 | 253.5 | 216.7 | 201.8 | 198 | 196.1 | 174.1 | 154.2 | 106.3 |
| Average | 274.9 | 251.9 | 253.5 | 223 | 205.6 | 198.2 | 196.6 | 178.9 | 160.8 | 110.8 |
| High | 282 | 258.4 | 253.5 | 228.7 | 209.6 | 198.4 | 196.9 | 183.5 | 172.1 | 118.6 |
| Estimated EPS | ||||||||||
| Low | -0.61 | -0.63 | -0.742 | -0.699 | -0.789 | -1.06 | -0.787 | -0.974 | -1.7 | -4.42 |
| Average | -0.59 | -0.61 | -0.523 | -0.653 | -0.729 | -0.983 | -0.737 | -0.942 | -1.56 | -4.05 |
| High | -0.569 | -0.589 | -0.316 | -0.589 | -0.591 | -0.902 | -0.707 | -0.909 | -1.47 | -3.83 |
