| Period Ending: | 2028 09-27 |
2027 09-27 |
2026 09-27 |
2025 09-27 |
2024 09-27 |
2023 09-27 |
2022 09-26 |
2021 09-26 |
2020 09-26 |
2019 09-26 |
2018 09-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 3 | 3 | 2 | 4 | 3 | 1 | 2 | 2 | 1 | 2 |
| Estimated Revenue | |||||||||||
| Low | 1,716 | 1,571 | 1,477 | 1,428 | 1,502 | 1,538 | 1,731 | 1,711 | 1,282 | 1,253 | 1,110 |
| Average | 1,717 | 1,577 | 1,483 | 1,434 | 1,512 | 1,544 | 1,735 | 1,715 | 1,285 | 1,256 | 1,113 |
| High | 1,719 | 1,584 | 1,489 | 1,440 | 1,518 | 1,550 | 1,740 | 1,720 | 1,289 | 1,259 | 1,116 |
| Estimated EBITDA | |||||||||||
| Low | 79.31 | 72.61 | 68.25 | 66 | 69.41 | 71.08 | 205.2 | 195.3 | 59.27 | 2.3 | 51.3 |
| Average | 79.38 | 72.9 | 68.53 | 66.26 | 69.87 | 71.37 | 259.7 | 247 | 59.41 | 22.41 | 51.43 |
| High | 79.46 | 73.2 | 68.81 | 66.54 | 70.16 | 71.66 | 314.1 | 298.7 | 59.58 | 42.53 | 51.57 |
| Estimated EBIT | |||||||||||
| Low | 28.18 | 25.8 | 24.25 | 23.45 | 24.67 | 25.26 | 144.4 | 141.3 | 21.06 | -42.26 | 18.23 |
| Average | 28.21 | 25.91 | 24.35 | 23.55 | 24.83 | 25.36 | 186.9 | 182.4 | 21.11 | -18.35 | 18.28 |
| High | 28.24 | 26.01 | 24.45 | 23.65 | 24.93 | 25.47 | 229.4 | 223.5 | 21.17 | 5.56 | 18.33 |
| Estimated Net Income | |||||||||||
| Low | 40.84 | 33.64 | 37.84 | -52.2 | -34.6 | -41.94 | 156.7 | 150.2 | -38.78 | -42.64 | -16.77 |
| Average | 59.17 | 33.81 | 38.04 | -51.93 | -34.18 | -41.71 | 200.7 | 192.1 | -38.64 | -17.84 | -16.7 |
| High | 77.5 | 33.99 | 38.24 | -51.65 | -33.75 | -41.49 | 244.7 | 234 | -38.52 | 6.96 | -16.65 |
| Estimated SGA Expenses | |||||||||||
| Low | 448.1 | 410.3 | 385.6 | 372.9 | 392.2 | 401.6 | 701.7 | 623.7 | 334.9 | 293.8 | 289.9 |
| Average | 448.5 | 411.9 | 387.2 | 374.4 | 394.8 | 403.2 | 877.1 | 779.6 | 335.7 | 367.3 | 290.6 |
| High | 449 | 413.6 | 388.8 | 376 | 396.4 | 404.9 | 1,053 | 935.6 | 336.6 | 440.7 | 291.4 |
| Estimated EPS | |||||||||||
| Low | 0.338 | 0.279 | 0.313 | -0.432 | -0.287 | -0.347 | 0.591 | 1.11 | -0.321 | 0.003 | -0.139 |
| Average | 0.49 | 0.28 | 0.315 | -0.43 | -0.285 | -0.345 | 0.593 | 1.11 | -0.32 | 0.003 | -0.138 |
| High | 0.642 | 0.282 | 0.317 | -0.428 | -0.28 | -0.344 | 0.595 | 1.12 | -0.319 | 0.003 | -0.138 |
