| 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 | 1 | 3 | 8 | 6 | 6 | 6 | 2 | 3 |
| Estimated Revenue | ||||||||
| Low | 3,709 | 2,997 | 2,523 | 2,003 | 1,763 | 1,246 | 1,036 | 969.5 |
| Average | 3,910 | 3,160 | 2,676 | 2,115 | 1,858 | 1,286 | 1,081 | 1,004 |
| High | 4,211 | 3,403 | 2,943 | 2,216 | 1,868 | 1,317 | 1,156 | 1,068 |
| Estimated EBITDA | ||||||||
| Low | 467.4 | 377.7 | 317.9 | 252.4 | 222.1 | 157 | 121.8 | 225.1 |
| Average | 492.7 | 398.1 | 337.1 | 266.5 | 234.2 | 162.1 | 127.1 | 233 |
| High | 530.6 | 428.7 | 370.8 | 279.2 | 235.4 | 165.9 | 135.9 | 247.9 |
| Estimated EBIT | ||||||||
| Low | 383.8 | 310.1 | 261.1 | 207.3 | 182.4 | 129 | -342.6 | -396.8 |
| Average | 404.6 | 326.9 | 276.8 | 218.8 | 192.3 | 133.1 | -320.3 | -373 |
| High | 435.7 | 352.1 | 304.5 | 229.3 | 193.3 | 136.2 | -307 | -360.3 |
| Estimated Net Income | ||||||||
| Low | 1,487 | 1,195 | 980.2 | 672.9 | 691.9 | 508.2 | 546.3 | 524.9 |
| Average | 1,594 | 1,302 | 1,051 | 737.8 | 708.3 | 528 | 577.4 | 549.2 |
| High | 1,753 | 1,409 | 1,122 | 785 | 724.7 | 547.8 | 629.8 | 594.8 |
| Estimated SGA Expenses | ||||||||
| Low | 636.2 | 514.1 | 432.8 | 343.6 | 302.3 | 213.7 | 166.2 | 143.2 |
| Average | 670.6 | 541.9 | 458.9 | 362.7 | 318.7 | 220.6 | 173.3 | 148.3 |
| High | 722.2 | 583.6 | 504.7 | 380.1 | 320.5 | 225.8 | 185.4 | 157.7 |
| Estimated EPS | ||||||||
| Low | 4.08 | 3.28 | 2.69 | 1.84 | 1.9 | 1.39 | 1.72 | 1.65 |
| Average | 4.37 | 3.51 | 2.87 | 2.02 | 1.95 | 1.46 | 1.82 | 1.73 |
| High | 4.81 | 3.86 | 3.08 | 2.15 | 1.99 | 1.5 | 1.98 | 1.87 |
