| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 9 | 11 | 11 | 9 | 5 | 6 |
| Estimated Revenue | ||||||||
| Low | 2,084 | 1,860 | 1,558 | 1,349 | 1,199 | 1,106 | 833.9 | 762.7 |
| Average | 2,084 | 1,860 | 1,558 | 1,390 | 1,209 | 1,106 | 860.3 | 782.6 |
| High | 2,084 | 1,860 | 1,559 | 1,450 | 1,219 | 1,106 | 894.5 | 808.1 |
| Estimated EBITDA | ||||||||
| Low | 77.62 | 69.27 | 58.03 | 50.25 | 44.65 | 41.19 | 31.06 | 28.41 |
| Average | 77.62 | 69.27 | 58.04 | 51.76 | 45.02 | 41.19 | 32.05 | 29.15 |
| High | 77.62 | 69.27 | 58.06 | 54.03 | 45.4 | 41.19 | 33.32 | 30.1 |
| Estimated EBIT | ||||||||
| Low | -4.43 | -3.95 | -3.31 | -3.08 | -2.59 | -2.35 | -1.9 | -1.72 |
| Average | -4.43 | -3.95 | -3.31 | -2.95 | -2.57 | -2.35 | -1.83 | -1.66 |
| High | -4.43 | -3.95 | -3.31 | -2.87 | -2.55 | -2.35 | -1.77 | -1.62 |
| Estimated Net Income | ||||||||
| Low | 279.2 | 214.1 | 66.27 | 37.72 | 4.15 | -4.93 | 89.07 | 86.87 |
| Average | 279.2 | 214.1 | 203.2 | 57.44 | 34.79 | -4.93 | 92.77 | 89.84 |
| High | 279.2 | 214.1 | 340.2 | 223.2 | 236.6 | -4.93 | 97.57 | 93.65 |
| Estimated SGA Expenses | ||||||||
| Low | 1,202 | 1,072 | 898.3 | 777.8 | 691.1 | 637.6 | 480.8 | 439.8 |
| Average | 1,202 | 1,072 | 898.5 | 801.2 | 696.9 | 637.6 | 496.1 | 451.3 |
| High | 1,202 | 1,072 | 898.7 | 836.3 | 702.8 | 637.6 | 515.8 | 466 |
| Estimated EPS | ||||||||
| Low | 2.06 | 1.58 | 0.489 | 0.278 | 0.031 | -0.036 | 0.657 | 0.641 |
| Average | 2.06 | 1.58 | 1.54 | 1.16 | 0.858 | -0.036 | 0.685 | 0.663 |
| High | 2.06 | 1.58 | 2.51 | 1.65 | 1.75 | -0.036 | 0.72 | 0.691 |
