| 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 | 5 | 2 | 6 | 7 | 7 | 9 | 13 | 6 | 6 |
| Estimated Revenue | |||||||||
| Low | 1,003 | 945.6 | 857.1 | 797.3 | 788.5 | 780.1 | 722.7 | 621.7 | 501.5 |
| Average | 1,015 | 956.9 | 858 | 809.5 | 789.2 | 781.3 | 725.5 | 629.4 | 512.6 |
| High | 1,035 | 975.1 | 858.9 | 833.6 | 789.6 | 782.1 | 741.2 | 647.3 | 522.9 |
| Estimated EBITDA | |||||||||
| Low | -143.6 | -135.4 | -119.2 | -115.7 | -109.6 | -108.6 | -102.9 | -103.2 | -83.82 |
| Average | -141 | -132.9 | -119.1 | -112.4 | -109.6 | -108.5 | -100.7 | -100.4 | -82.17 |
| High | -139.3 | -131.3 | -119 | -110.7 | -109.5 | -108.3 | -100.3 | -99.16 | -80.4 |
| Estimated EBIT | |||||||||
| Low | -169 | -159.3 | -140.3 | -136.2 | -129 | -127.8 | -121.1 | -124.5 | -101 |
| Average | -165.9 | -156.3 | -140.2 | -132.3 | -128.9 | -127.7 | -118.5 | -121.1 | -99.01 |
| High | -163.9 | -154.5 | -140 | -130.3 | -128.8 | -127.5 | -118.1 | -119.6 | -96.87 |
| Estimated Net Income | |||||||||
| Low | 0 | 0 | 25.72 | 67.44 | 75.44 | 11.88 | -5.06 | -85.96 | -63.65 |
| Average | 0 | 0 | 27.19 | 73.19 | 76.95 | 17.82 | -4.96 | -82.91 | -62.03 |
| High | 0 | 0 | 169.8 | 78.93 | 78.46 | 23.76 | -4.86 | -81.59 | -60.29 |
| Estimated SGA Expenses | |||||||||
| Low | 579.8 | 546.4 | 495.3 | 460.7 | 455.7 | 450.8 | 417.6 | 364.4 | 293.8 |
| Average | 586.7 | 553 | 495.8 | 467.8 | 456 | 451.5 | 419.2 | 369 | 300.3 |
| High | 597.9 | 563.5 | 496.3 | 481.7 | 456.3 | 451.9 | 428.4 | 379.4 | 306.3 |
| Estimated EPS | |||||||||
| Low | 0 | 0 | 0.17 | 0.446 | 0.499 | 0.079 | -0.033 | -0.573 | -0.424 |
| Average | 0 | 0 | 0.575 | 0.493 | 0.509 | 0.118 | -0.033 | -0.552 | -0.413 |
| High | 0 | 0 | 1.12 | 0.522 | 0.518 | 0.157 | -0.032 | -0.544 | -0.402 |
