| Period Ending: | 2030 12-31 |
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 | 1 | 1 | 1 | 4 | 3 | 3 | 3 | 2 | 1 | 1 |
| Estimated Revenue | ||||||||||
| Low | 1,286 | 452.5 | 473.6 | 457.8 | 449.7 | 360.2 | 267.7 | 206 | 147.9 | 146.4 |
| Average | 1,388 | 488.3 | 494.6 | 510 | 485.3 | 388.7 | 269 | 222.3 | 151.9 | 150.4 |
| High | 1,518 | 533.9 | 515.5 | 549.5 | 530.7 | 425 | 270.3 | 243.1 | 161.3 | 159.7 |
| Estimated EBITDA | ||||||||||
| Low | 924 | 325 | 340.1 | 328.8 | 323 | 258.7 | 192.3 | 148 | 112.2 | 111.1 |
| Average | 997 | 350.7 | 355.2 | 366.3 | 348.5 | 279.2 | 193.2 | 159.6 | 115.2 | 114.1 |
| High | 1,090 | 383.5 | 370.3 | 394.7 | 381.1 | 305.3 | 194.1 | 174.6 | 122.3 | 121.1 |
| Estimated EBIT | ||||||||||
| Low | 435.8 | 153.3 | 160.4 | 155.1 | 152.4 | 122 | 90.7 | 69.78 | 51.61 | 51.1 |
| Average | 470.2 | 165.4 | 167.5 | 172.8 | 164.4 | 131.7 | 91.13 | 75.3 | 53.01 | 52.49 |
| High | 514.2 | 180.9 | 174.6 | 186.1 | 179.8 | 144 | 91.55 | 82.34 | 56.28 | 55.73 |
| Estimated Net Income | ||||||||||
| Low | 294 | 277.1 | 281.2 | 286.6 | 261.3 | 197.9 | 112.2 | -102.6 | 74.86 | 71.01 |
| Average | 324.9 | 306.3 | 321.9 | 311.4 | 270.7 | 204 | 115.4 | -90.3 | 79.3 | 73.53 |
| High | 364.4 | 343.5 | 348.5 | 366.5 | 307.3 | 210 | 118.5 | -82.76 | 83.74 | 79.43 |
| Estimated SGA Expenses | ||||||||||
| Low | 117.8 | 41.42 | 43.35 | 41.9 | 41.17 | 32.98 | 24.51 | 18.86 | 12.97 | 12.84 |
| Average | 127.1 | 44.7 | 45.27 | 46.69 | 44.42 | 35.58 | 24.63 | 20.35 | 13.32 | 13.19 |
| High | 139 | 48.88 | 47.2 | 50.3 | 48.58 | 38.91 | 24.74 | 22.25 | 14.15 | 14.01 |
| Estimated EPS | ||||||||||
| Low | 1.44 | 1.36 | 1.38 | 1.4 | 1.28 | 0.97 | 0.55 | -0.503 | 0.372 | 0.353 |
| Average | 1.59 | 1.5 | 1.52 | 1.65 | 1.43 | 1 | 0.56 | -0.448 | 0.385 | 0.365 |
| High | 1.79 | 1.68 | 1.71 | 1.8 | 1.51 | 1.03 | 0.581 | -0.406 | 0.416 | 0.395 |
