| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 9 | 15 | 16 | 14 | 9 | 5 | 7 | 7 |
| Estimated Revenue | |||||||||
| Low | 6,904 | 6,686 | 4,623 | 4,234 | 3,538 | 2,534 | 2,105 | 1,441 | 954.9 |
| Average | 7,685 | 6,718 | 5,699 | 4,659 | 3,558 | 2,544 | 2,343 | 1,524 | 1,010 |
| High | 8,661 | 6,750 | 8,054 | 4,760 | 3,578 | 2,554 | 2,641 | 1,608 | 1,065 |
| Estimated EBITDA | |||||||||
| Low | 5,260 | 5,094 | 3,522 | 3,226 | 2,696 | 1,931 | 1,604 | -226.6 | -150.2 |
| Average | 5,855 | 5,118 | 4,342 | 3,550 | 2,711 | 1,938 | 1,785 | -214.8 | -142.3 |
| High | 6,599 | 5,143 | 6,136 | 3,627 | 2,726 | 1,946 | 2,012 | -203.2 | -134.6 |
| Estimated EBIT | |||||||||
| Low | 5,117 | 4,956 | 3,427 | 3,138 | 2,623 | 1,878 | 1,561 | -354.2 | -234.7 |
| Average | 5,696 | 4,980 | 4,224 | 3,453 | 2,637 | 1,886 | 1,737 | -335.7 | -222.4 |
| High | 6,420 | 5,003 | 5,970 | 3,528 | 2,652 | 1,893 | 1,958 | -317.5 | -210.4 |
| Estimated Net Income | |||||||||
| Low | 1,437 | 933.9 | 803.9 | 746.5 | 445.4 | 138.3 | -226 | -504.3 | -1,255 |
| Average | 1,655 | 1,392 | 963.5 | 759.2 | 481.3 | 157.1 | -197.2 | -470.6 | -1,171 |
| High | 1,929 | 1,506 | 1,123 | 771.8 | 482.5 | 176 | -168.4 | -437.5 | -1,089 |
| Estimated SGA Expenses | |||||||||
| Low | 3,680 | 3,564 | 2,464 | 2,256 | 1,886 | 1,351 | 1,122 | 856.6 | 567.6 |
| Average | 4,096 | 3,581 | 3,037 | 2,483 | 1,896 | 1,356 | 1,249 | 905.6 | 600.1 |
| High | 4,616 | 3,598 | 4,293 | 2,537 | 1,907 | 1,361 | 1,408 | 955.5 | 633.1 |
| Estimated EPS | |||||||||
| Low | 1.15 | 0.746 | 0.642 | 0.596 | 0.356 | 0.11 | -0.181 | -0.458 | -1.14 |
| Average | 1.32 | 1 | 0.816 | 0.606 | 0.366 | 0.121 | -0.155 | -0.427 | -1.06 |
| High | 1.54 | 1.2 | 0.897 | 0.617 | 0.385 | 0.141 | -0.135 | -0.397 | -0.989 |
