| 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 | 1 | 1 | 4 | 6 | 6 | 9 | 5 | 4 | 5 |
| Estimated Revenue | |||||||||
| Low | 999.5 | 942 | 863 | 800.8 | 788.4 | 780.1 | 753.5 | 622 | 506.5 |
| Average | 1,015 | 956.9 | 867.4 | 811.4 | 789.2 | 781.3 | 765.5 | 629.4 | 512.6 |
| High | 1,045 | 984.9 | 871.7 | 837.4 | 789.5 | 782.1 | 787.9 | 641.4 | 522.3 |
| Estimated EBITDA | |||||||||
| Low | -145.1 | -136.8 | -121 | -116.3 | -109.6 | -108.6 | -109.4 | -89.05 | -72.52 |
| Average | -141 | -132.9 | -120.4 | -112.7 | -109.6 | -108.5 | -106.3 | -87.39 | -71.17 |
| High | -138.8 | -130.8 | -119.8 | -111.2 | -109.5 | -108.3 | -104.6 | -86.36 | -70.33 |
| Estimated EBIT | |||||||||
| Low | -170.8 | -160.9 | -142.4 | -136.8 | -129 | -127.8 | -128.7 | -104.8 | -85.35 |
| Average | -165.9 | -156.3 | -141.7 | -132.6 | -128.9 | -127.7 | -125.1 | -102.8 | -83.75 |
| High | -163.3 | -153.9 | -141 | -130.8 | -128.8 | -127.5 | -123.1 | -101.6 | -82.76 |
| Estimated Net Income | |||||||||
| Low | 0 | 84.5 | 38.99 | 52.78 | 72.34 | 11.88 | -88.89 | -85.65 | -64.09 |
| Average | 0 | 87.02 | 108.9 | 69.07 | 75.35 | 17.82 | -87.17 | -83.58 | -62.54 |
| High | 0 | 89.54 | 178.9 | 85.37 | 78.37 | 23.76 | -83.9 | -82.29 | -61.58 |
| Estimated SGA Expenses | |||||||||
| Low | 577.6 | 544.4 | 498.7 | 462.8 | 455.6 | 450.8 | 435.5 | 359.4 | 292.7 |
| Average | 586.7 | 553 | 501.2 | 468.9 | 456.1 | 451.5 | 442.4 | 363.7 | 296.2 |
| High | 603.9 | 569.2 | 503.7 | 483.9 | 456.2 | 451.9 | 455.3 | 370.7 | 301.9 |
| Estimated EPS | |||||||||
| Low | 0 | 0.558 | 0.258 | 0.349 | 0.478 | 0.079 | -0.587 | -0.566 | -0.424 |
| Average | 0 | 0.57 | 0.595 | 0.492 | 0.508 | 0.118 | -0.566 | -0.552 | -0.413 |
| High | 0 | 0.592 | 1.18 | 0.564 | 0.518 | 0.157 | -0.554 | -0.544 | -0.407 |
