| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 2 | 4 | 11 | 8 | 10 | 11 | 6 | 6 |
| Estimated Revenue | |||||||||
| Low | 1,016 | 962.2 | 858.8 | 787.9 | 772 | 780.1 | 724.8 | 621.7 | 501.5 |
| Average | 1,039 | 984.2 | 868.2 | 815.9 | 785.9 | 781.3 | 725.5 | 629.4 | 512.6 |
| High | 1,085 | 1,027 | 877.5 | 874.7 | 817.6 | 782.1 | 726.7 | 647.3 | 522.9 |
| Estimated EBITDA | |||||||||
| Low | -150.9 | -142.9 | -122 | -121.7 | -113.7 | -108.8 | -101.1 | -103.2 | -83.82 |
| Average | -144.5 | -136.9 | -120.7 | -113.5 | -109.3 | -108.7 | -100.9 | -100.4 | -82.17 |
| High | -141.3 | -133.8 | -119.4 | -109.6 | -107.4 | -108.5 | -100.8 | -99.16 | -80.4 |
| Estimated EBIT | |||||||||
| Low | -179.6 | -170.1 | -145.3 | -144.8 | -135.4 | -129.5 | -120.3 | -124.5 | -101 |
| Average | -172.1 | -163 | -143.7 | -135.1 | -130.1 | -129.4 | -120.1 | -121.1 | -99.01 |
| High | -168.2 | -159.3 | -142.2 | -130.4 | -127.8 | -129.2 | -120 | -119.6 | -96.87 |
| Estimated Net Income | |||||||||
| Low | 0 | 0 | 70.21 | 76.66 | 45.84 | 11.88 | -7.81 | -85.96 | -63.65 |
| Average | 0 | 0 | 87.77 | 88.16 | 66.01 | 17.82 | -5.14 | -82.91 | -62.03 |
| High | 0 | 0 | 105.3 | 99.66 | 88.02 | 23.76 | -2.47 | -81.59 | -60.29 |
| Estimated SGA Expenses | |||||||||
| Low | 586.7 | 555.5 | 495.8 | 454.9 | 445.7 | 450.4 | 418.5 | 364.4 | 293.8 |
| Average | 600 | 568.2 | 501.2 | 471 | 453.7 | 451.1 | 418.8 | 369 | 300.3 |
| High | 626.3 | 593.1 | 506.6 | 505 | 472.1 | 451.5 | 419.6 | 379.4 | 306.3 |
| Estimated EPS | |||||||||
| Low | 0 | 0 | 0.464 | 0.507 | 0.303 | 0.079 | -0.052 | -0.573 | -0.424 |
| Average | 0 | 0 | 0.58 | 0.573 | 0.436 | 0.118 | -0.033 | -0.552 | -0.413 |
| High | 0 | 0 | 0.696 | 0.659 | 0.582 | 0.157 | -0.016 | -0.544 | -0.402 |
