| 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 | 2 | 7 | 6 | 6 | 6 | 2 | 3 |
| Estimated Revenue | ||||||||
| Low | 2,835 | 2,823 | 2,338 | 1,946 | 1,754 | 1,246 | 1,036 | 970 |
| Average | 2,997 | 2,833 | 2,504 | 2,054 | 1,854 | 1,286 | 1,081 | 1,004 |
| High | 3,174 | 2,844 | 2,671 | 2,152 | 1,864 | 1,317 | 1,156 | 1,068 |
| Estimated EBITDA | ||||||||
| Low | 365 | 364 | 301 | 251 | 226 | 161 | 122 | 225 |
| Average | 386 | 365 | 323 | 265 | 239 | 166 | 127 | 233 |
| High | 409 | 367 | 344 | 277 | 240 | 170 | 136 | 248 |
| Estimated EBIT | ||||||||
| Low | -642 | -575 | -540 | -435 | -377 | -266 | -343 | -397 |
| Average | -606 | -573 | -507 | -416 | -375 | -260 | -320 | -373 |
| High | -574 | -571 | -473 | -394 | -355 | -252 | -307 | -360 |
| Estimated Net Income | ||||||||
| Low | 1,339 | 1,269 | 1,058 | 799 | 692 | 508 | 546 | 525 |
| Average | 1,441 | 1,335 | 1,171 | 866 | 708 | 528 | 577 | 549 |
| High | 1,551 | 1,401 | 1,285 | 932 | 725 | 548 | 630 | 595 |
| Estimated SGA Expenses | ||||||||
| Low | 455 | 453 | 375 | 312 | 281 | 200 | 166 | 143 |
| Average | 481 | 454 | 402 | 329 | 297 | 206 | 173 | 148 |
| High | 509 | 456 | 428 | 345 | 299 | 211 | 185 | 158 |
| Estimated EPS | ||||||||
| Low | 3.672 | 3.479 | 2.900 | 2.191 | 1.897 | 1.393 | 1.718 | 1.651 |
| Average | 3.950 | 3.661 | 3.151 | 2.403 | 1.947 | 1.463 | 1.816 | 1.727 |
| High | 4.253 | 3.842 | 3.522 | 2.556 | 1.987 | 1.502 | 1.981 | 1.871 |
