| Period Ending: | 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 | 3 | 2 | 4 | 4 | 5 | 5 | 2 | 1 | 2 |
| Estimated Revenue | |||||||||
| Low | 3,145 | 3,396 | 3,079 | 2,581 | 2,183 | 1,774 | 2,589 | 1,053 | 977.9 |
| Average | 3,294 | 3,558 | 3,225 | 2,762 | 2,215 | 1,858 | 2,712 | 1,081 | 1,004 |
| High | 3,432 | 3,706 | 3,360 | 2,886 | 2,237 | 1,868 | 2,825 | 1,108 | 1,029 |
| Estimated EBITDA | |||||||||
| Low | 1,007 | 1,088 | 985.9 | 826.4 | 698.9 | 568.1 | 829 | 337.2 | 313.1 |
| Average | 1,055 | 1,139 | 1,033 | 884.4 | 709.4 | 595 | 868.3 | 346.1 | 321.4 |
| High | 1,099 | 1,187 | 1,076 | 924.2 | 716.4 | 598.3 | 904.6 | 354.8 | 329.5 |
| Estimated EBIT | |||||||||
| Low | 940.3 | 1,015 | 920.5 | 771.6 | 652.6 | 530.4 | 774 | 314.8 | 292.4 |
| Average | 984.9 | 1,064 | 964.2 | 825.7 | 662.4 | 555.6 | 810.7 | 323.1 | 300.1 |
| High | 1,026 | 1,108 | 1,004 | 862.9 | 668.9 | 558.6 | 844.6 | 331.3 | 307.6 |
| Estimated Net Income | |||||||||
| Low | 1,634 | 1,461 | 1,368 | 1,051 | 806.8 | 691.9 | 65.24 | 640.3 | 609 |
| Average | 1,736 | 1,552 | 1,378 | 1,085 | 839.5 | 708.3 | 69.17 | 662.2 | 630 |
| High | 1,830 | 1,636 | 1,387 | 1,120 | 872.2 | 724.7 | 73.09 | 684.1 | 650.6 |
| Estimated SGA Expenses | |||||||||
| Low | 567.5 | 612.9 | 555.6 | 465.7 | 393.9 | 320.1 | 467.2 | 190 | 176.5 |
| Average | 594.5 | 642 | 582 | 498.4 | 399.8 | 335.3 | 489.4 | 195 | 181.1 |
| High | 619.3 | 668.8 | 606.3 | 520.9 | 403.7 | 337.2 | 509.8 | 199.9 | 185.7 |
| Estimated EPS | |||||||||
| Low | 4.48 | 4 | 3.75 | 2.88 | 2.21 | 1.9 | 0.179 | 1.76 | 1.67 |
| Average | 4.76 | 4.26 | 3.78 | 2.98 | 2.32 | 1.95 | 0.19 | 1.82 | 1.73 |
| High | 5.02 | 4.49 | 3.8 | 3.07 | 2.39 | 1.99 | 0.2 | 1.88 | 1.78 |
