| Period Ending: | 2029 03-31 |
2028 03-31 |
2027 03-31 |
2026 03-31 |
2025 03-31 |
2024 03-31 |
2023 03-30 |
2022 03-30 |
2021 03-30 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 3 | 2 | 3 | 4 | 3 | 2 | 3 |
| Estimated Revenue | |||||||||
| Low | 1,572 | 1,529 | 1,265 | 1,006 | 875.5 | 642.1 | 582.7 | 589.1 | 318 |
| Average | 1,671 | 1,580 | 1,360 | 1,092 | 901 | 643.7 | 617.1 | 623.9 | 336.8 |
| High | 1,737 | 1,631 | 1,426 | 1,159 | 915.9 | 645.3 | 637.4 | 644.4 | 347.8 |
| Estimated EBITDA | |||||||||
| Low | 273.7 | 266.1 | 220.2 | 175.1 | 152.4 | 111.8 | 101.4 | 102.6 | 55.36 |
| Average | 290.9 | 275 | 236.7 | 190.1 | 156.9 | 112.1 | 107.4 | 108.6 | 58.63 |
| High | 302.4 | 283.9 | 248.3 | 201.8 | 159.4 | 112.3 | 111 | 112.2 | 60.55 |
| Estimated EBIT | |||||||||
| Low | 452.8 | 440.3 | 364.3 | 289.7 | 252.2 | 185 | 167.8 | 169.7 | 91.59 |
| Average | 481.3 | 455 | 391.7 | 314.5 | 259.5 | 185.4 | 177.8 | 179.7 | 97 |
| High | 500.4 | 469.8 | 410.8 | 333.8 | 263.8 | 185.9 | 183.6 | 185.6 | 100.2 |
| Estimated Net Income | |||||||||
| Low | 239.4 | 201 | 161.9 | 127.7 | 123.3 | 82.15 | 84.71 | 106.6 | 52.24 |
| Average | 259.4 | 217.7 | 179.8 | 143.7 | 128.9 | 82.87 | 91.33 | 114.9 | 56.33 |
| High | 272.8 | 229 | 189.8 | 152.4 | 132.5 | 84.3 | 95.23 | 119.8 | 58.73 |
| Estimated SGA Expenses | |||||||||
| Low | -678.3 | -636.8 | -556.9 | -452.5 | -357.6 | -252 | -248.9 | -251.6 | -135.8 |
| Average | -652.4 | -616.8 | -530.9 | -426.4 | -351.8 | -251.3 | -241 | -243.6 | -131.5 |
| High | -613.8 | -596.8 | -493.8 | -392.7 | -341.8 | -250.7 | -227.5 | -230 | -124.2 |
| Estimated EPS | |||||||||
| Low | 3.37 | 2.82 | 2.28 | 1.8 | 1.73 | 1.15 | 1.19 | 1.5 | 0.734 |
| Average | 3.65 | 3.06 | 2.53 | 2.02 | 1.81 | 1.16 | 1.28 | 1.61 | 0.792 |
| High | 3.83 | 3.22 | 2.67 | 2.14 | 1.86 | 1.18 | 1.34 | 1.68 | 0.826 |
