| Period Ending: | 2028 12-28 |
2027 12-28 |
2026 12-28 |
2025 12-28 |
2024 12-28 |
2023 12-28 |
2022 12-28 |
2021 12-28 |
2020 12-28 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 6 | 6 | 5 | 6 | 3 | 4 | 3 | 3 |
| Estimated Revenue | |||||||||
| Low | 1,566 | 1,514 | 1,492 | 1,437 | 1,408 | 1,423 | 1,371 | 1,164 | 951.4 |
| Average | 1,566 | 1,517 | 1,496 | 1,440 | 1,418 | 1,427 | 1,391 | 1,176 | 961 |
| High | 1,566 | 1,527 | 1,506 | 1,451 | 1,428 | 1,437 | 1,411 | 1,181 | 964.9 |
| Estimated EBITDA | |||||||||
| Low | 270.9 | 261.9 | 258.1 | 248.5 | 243.6 | 246.2 | 128 | 110.3 | 87.56 |
| Average | 270.9 | 262.5 | 258.8 | 249.1 | 245.3 | 246.8 | 160 | 137.9 | 88.44 |
| High | 270.9 | 264.2 | 260.5 | 250.9 | 247.1 | 248.6 | 192 | 165.5 | 88.8 |
| Estimated EBIT | |||||||||
| Low | 205.5 | 198.7 | 195.9 | 188.6 | 184.9 | 186.8 | 5.22 | 4.47 | 33.9 |
| Average | 205.5 | 199.2 | 196.4 | 189 | 186.2 | 187.3 | 10.69 | 9.37 | 34.24 |
| High | 205.5 | 200.5 | 197.7 | 190.4 | 187.5 | 188.7 | 16.16 | 14.28 | 34.38 |
| Estimated Net Income | |||||||||
| Low | 80.41 | 71.54 | 68.69 | 70.15 | 62.43 | 4.49 | -0.058 | -4.39 | 34.27 |
| Average | 80.92 | 74.67 | 69.12 | 70.93 | 63.73 | 4.52 | 0.748 | 11.49 | 34.72 |
| High | 81.42 | 77.79 | 69.56 | 71.7 | 65.03 | 4.55 | 1.55 | 27.36 | 34.9 |
| Estimated SGA Expenses | |||||||||
| Low | 465.1 | 449.7 | 443.3 | 426.8 | 418.4 | 422.9 | 357.2 | 315.2 | 295.4 |
| Average | 465.1 | 450.8 | 444.4 | 427.8 | 421.3 | 423.9 | 446.5 | 394 | 298.3 |
| High | 465.1 | 453.7 | 447.4 | 431 | 424.4 | 427 | 535.8 | 472.8 | 299.5 |
| Estimated EPS | |||||||||
| Low | 0.916 | 0.815 | 0.783 | 0.799 | 0.711 | 0.051 | 0.503 | 0.575 | 0.401 |
| Average | 0.919 | 0.846 | 0.785 | 0.809 | 0.731 | 0.051 | 0.51 | 0.582 | 0.406 |
| High | 0.928 | 0.886 | 0.792 | 0.817 | 0.741 | 0.052 | 0.512 | 0.585 | 0.409 |
