| Period Ending: | 2028 12-28 |
2027 12-28 |
2026 12-28 |
2025 12-28 |
2024 12-28 |
2023 12-28 |
2022 12-28 |
2021 12-28 |
2020 12-28 |
2019 12-28 |
2018 12-28 |
2017 12-28 |
2016 12-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 7 | 8 | 7 | 6 | 3 | 2 | 3 | 6 | 2 | 5 | 3 | 3 |
| Estimated Revenue | |||||||||||||
| Low | 5,425 | 5,059 | 4,878 | 4,703 | 4,516 | 4,378 | 3,990 | 3,378 | 2,610 | 2,330 | 2,095 | 1,842 | 1,629 |
| Average | 5,425 | 5,138 | 4,918 | 4,713 | 4,526 | 4,429 | 4,021 | 3,404 | 2,630 | 2,348 | 2,111 | 1,856 | 1,642 |
| High | 5,425 | 5,188 | 4,997 | 4,776 | 4,546 | 4,488 | 4,055 | 3,433 | 2,653 | 2,368 | 2,129 | 1,872 | 1,656 |
| Estimated EBITDA | |||||||||||||
| Low | 490 | 456.9 | 440.5 | 424.7 | 407.9 | 395.4 | 356.7 | 265.6 | 298.4 | 178.4 | 134.8 | 138.5 | 154.8 |
| Average | 490 | 464.1 | 444.1 | 425.6 | 408.8 | 400 | 445.9 | 332 | 377.8 | 227.6 | 171.6 | 174.4 | 156 |
| High | 490 | 468.6 | 451.3 | 431.3 | 410.6 | 405.4 | 535.1 | 398.4 | 457.3 | 276.8 | 208.5 | 210.2 | 157.3 |
| Estimated EBIT | |||||||||||||
| Low | 352 | 328.2 | 316.4 | 305.1 | 293 | 284 | 275.4 | 202 | 167 | 93.9 | 82 | 69.49 | 110.9 |
| Average | 352 | 333.4 | 319 | 305.7 | 293.6 | 287.3 | 344.2 | 252.5 | 225 | 129.5 | 109.9 | 96.03 | 111.7 |
| High | 352 | 336.6 | 324.2 | 309.8 | 294.9 | 291.2 | 413 | 303 | 282.9 | 165 | 137.7 | 122.6 | 112.7 |
| Estimated Net Income | |||||||||||||
| Low | 262.9 | 236.7 | 186.2 | 162.2 | 136.9 | 152.1 | 211.2 | 152.7 | 96.16 | 54.35 | 52 | 47.84 | 45.55 |
| Average | 285.2 | 240.5 | 202 | 164.9 | 140.5 | 154.8 | 263.9 | 190.9 | 132.4 | 79.74 | 73.36 | 65.86 | 46.01 |
| High | 307.4 | 244.4 | 217.9 | 167.6 | 144.1 | 157.1 | 316.7 | 229.1 | 168.6 | 105.1 | 94.73 | 83.87 | 46.52 |
| Estimated SGA Expenses | |||||||||||||
| Low | 1,552 | 1,447 | 1,395 | 1,345 | 1,292 | 1,253 | 886.7 | 776.8 | 1,342 | 864.8 | 556 | 726.7 | 455.7 |
| Average | 1,552 | 1,470 | 1,407 | 1,348 | 1,295 | 1,267 | 1,108 | 971 | 1,677 | 1,081 | 695 | 908.4 | 459.3 |
| High | 1,552 | 1,484 | 1,430 | 1,366 | 1,301 | 1,284 | 1,330 | 1,165 | 2,013 | 1,297 | 834 | 1,090 | 463.2 |
| Estimated EPS | |||||||||||||
| Low | 5.83 | 5.25 | 4.13 | 3.6 | 3.04 | 3.37 | 5.66 | 5.12 | 2.51 | 1.86 | 1.87 | 1.32 | 0.998 |
| Average | 6.33 | 5.33 | 4.44 | 3.67 | 3.13 | 3.42 | 5.71 | 5.17 | 2.53 | 1.88 | 1.89 | 1.33 | 1.01 |
| High | 6.82 | 5.42 | 4.83 | 3.72 | 3.2 | 3.48 | 5.78 | 5.23 | 2.56 | 1.9 | 1.91 | 1.35 | 1.02 |
