| 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 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 8 | 7 | 7 | 7 | 6 | 2 | 5 | 3 | 3 | 3 |
| Estimated Revenue | ||||||||||||
| Low | 1,170 | 1,085 | 942.9 | 829.8 | 779 | 756.3 | 736.2 | 599.4 | 494 | 362.1 | 299.1 | 249.7 |
| Average | 1,182 | 1,096 | 943.6 | 838.2 | 787 | 758.2 | 743.7 | 616.1 | 497.7 | 364.8 | 301.3 | 251.5 |
| High | 1,191 | 1,108 | 944.2 | 844.5 | 792.8 | 760.3 | 749.3 | 632.8 | 500.6 | 366.9 | 303.1 | 253 |
| Estimated EBITDA | ||||||||||||
| Low | -29.28 | -27.24 | -23.22 | -20.77 | -19.5 | -18.7 | -18.42 | -88.09 | -43.98 | -5.87 | -12.44 | -6.22 |
| Average | -29.06 | -26.96 | -23.2 | -20.61 | -19.35 | -18.65 | -18.29 | -73.41 | -36.65 | -1.16 | -10.37 | -6.19 |
| High | -28.77 | -26.69 | -23.19 | -20.41 | -19.16 | -18.6 | -18.1 | -58.73 | -29.32 | 3.56 | -8.29 | -6.14 |
| Estimated EBIT | ||||||||||||
| Low | -58.91 | -54.8 | -46.72 | -41.78 | -39.22 | -37.62 | -37.07 | -107.3 | -58.78 | -23.84 | -27.53 | -12.52 |
| Average | -58.47 | -54.24 | -46.68 | -41.47 | -38.93 | -37.51 | -36.8 | -89.45 | -48.98 | -19.43 | -22.94 | -12.45 |
| High | -57.89 | -53.69 | -46.65 | -41.05 | -38.54 | -37.42 | -36.43 | -71.56 | -39.19 | -15.03 | -18.35 | -12.35 |
| Estimated Net Income | ||||||||||||
| Low | 337.7 | 287.5 | 215.2 | 201.9 | 190.5 | 144.3 | 77.87 | -33.78 | -61.41 | -23.57 | -24.46 | -39.54 |
| Average | 342.1 | 290.8 | 233.3 | 204.2 | 192.7 | 145.8 | 78.77 | -28.15 | -51.17 | -19.03 | -20.38 | -39.25 |
| High | 345.4 | 294.1 | 251.3 | 206.5 | 194.9 | 147.2 | 79.67 | -22.52 | -40.94 | -14.49 | -16.31 | -38.87 |
| Estimated SGA Expenses | ||||||||||||
| Low | 617.3 | 572.6 | 497.5 | 437.8 | 411 | 399 | 388.5 | 326.6 | 215.6 | 211.7 | 164.5 | 131.7 |
| Average | 623.6 | 578.5 | 497.9 | 442.3 | 415.2 | 400.1 | 392.4 | 408.3 | 269.5 | 264.6 | 205.7 | 132.7 |
| High | 628.2 | 584.4 | 498.2 | 445.6 | 418.3 | 401.2 | 395.3 | 489.9 | 323.4 | 317.5 | 246.8 | 133.5 |
| Estimated EPS | ||||||||||||
| Low | 2.36 | 2.01 | 1.5 | 1.41 | 1.33 | 1.01 | 0.544 | -0.131 | -0.077 | -0.015 | 0.016 | -0.276 |
| Average | 2.39 | 2.04 | 1.66 | 1.43 | 1.35 | 1.02 | 0.551 | -0.13 | -0.076 | -0.015 | 0.016 | -0.274 |
| High | 2.41 | 2.05 | 1.76 | 1.44 | 1.36 | 1.03 | 0.557 | -0.129 | -0.075 | -0.015 | 0.016 | -0.272 |
