| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 4 | 4 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Estimated Revenue | |||||||||||||
| Low | 859.5 | 566 | 497.6 | 461.3 | 359.3 | 387.5 | 402.9 | 425 | 387.9 | 352.7 | 309.5 | 265.7 | 184.7 |
| Average | 899 | 592 | 513.6 | 462.5 | 360.2 | 405.3 | 407.8 | 439.6 | 401.2 | 364.8 | 320.1 | 274.8 | 191 |
| High | 939.4 | 618.6 | 529.5 | 463.7 | 361.1 | 423.5 | 412.8 | 454.5 | 414.8 | 377.1 | 330.9 | 284.1 | 197.5 |
| Estimated EBITDA | |||||||||||||
| Low | 204.5 | 134.7 | 118.4 | 109.8 | 85.51 | 92.22 | 61.09 | 58.01 | 39.75 | 18.06 | 73.64 | 63.23 | 43.95 |
| Average | 213.9 | 140.9 | 122.2 | 110.1 | 85.72 | 96.46 | 76.36 | 72.52 | 49.69 | 28.09 | 76.17 | 65.4 | 45.45 |
| High | 223.6 | 147.2 | 126 | 110.3 | 85.94 | 100.8 | 91.63 | 87.02 | 59.62 | 38.11 | 78.75 | 67.61 | 47 |
| Estimated EBIT | |||||||||||||
| Low | 193.8 | 127.6 | 112.2 | 104 | 81.01 | 87.37 | 56.56 | 57.15 | 37.25 | 5.69 | 69.77 | 59.91 | 41.64 |
| Average | 202.7 | 133.5 | 115.8 | 104.3 | 81.22 | 91.39 | 70.7 | 71.44 | 46.56 | 17.17 | 72.16 | 61.96 | 43.07 |
| High | 211.8 | 139.5 | 119.4 | 104.5 | 81.43 | 95.49 | 84.84 | 85.73 | 55.87 | 28.65 | 74.61 | 64.06 | 44.53 |
| Estimated Net Income | |||||||||||||
| Low | 0 | 0 | 75.77 | 65.27 | 49.66 | 47.59 | 10.19 | 33.02 | 19.22 | 1.05 | 30.85 | 19.36 | 23.72 |
| Average | 0 | 0 | 76.72 | 65.82 | 50.34 | 50.51 | 12.74 | 41.28 | 24.02 | 8.12 | 32.24 | 20.23 | 24.78 |
| High | 0 | 0 | 85.05 | 73.27 | 51.02 | 53.43 | 15.29 | 49.54 | 28.82 | 15.18 | 33.66 | 21.13 | 25.88 |
| Estimated SGA Expenses | |||||||||||||
| Low | 259.7 | 171 | 150.4 | 139.4 | 108.6 | 117.1 | 84.99 | 79.58 | 73.57 | 78.78 | 93.51 | 80.29 | 55.8 |
| Average | 271.7 | 178.9 | 155.2 | 139.7 | 108.8 | 122.5 | 106.2 | 99.47 | 91.97 | 98.48 | 96.71 | 83.04 | 57.72 |
| High | 283.9 | 186.9 | 160 | 140.1 | 109.1 | 128 | 127.5 | 119.4 | 110.4 | 118.2 | 99.99 | 85.85 | 59.67 |
| Estimated EPS | |||||||||||||
| Low | 0 | 0 | 3.91 | 3.37 | 2.56 | 2.46 | 1.6 | 2.26 | 1.53 | 1.77 | 1.59 | 1 | 1.22 |
| Average | 0 | 0 | 4.15 | 3.58 | 2.6 | 2.61 | 1.67 | 2.37 | 1.6 | 1.85 | 1.67 | 1.04 | 1.28 |
| High | 0 | 0 | 4.39 | 3.78 | 2.64 | 2.76 | 1.74 | 2.47 | 1.67 | 1.93 | 1.74 | 1.09 | 1.34 |
