| Period Ending: | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 13 | 12 | 12 | 9 | 5 | 2 | 5 | 3 |
| Estimated Revenue | |||||||||
| Low | 1,016 | 933 | 815.4 | 747.6 | 664.8 | 606.9 | 464.7 | 416.9 | 363.7 |
| Average | 1,025 | 937.6 | 828.7 | 748.3 | 665.2 | 617.8 | 486.4 | 423.1 | 369.1 |
| High | 1,034 | 942.1 | 832.6 | 749.2 | 665.4 | 624.2 | 508.1 | 429.2 | 374.4 |
| Estimated EBITDA | |||||||||
| Low | 53.86 | 49.48 | 43.24 | 39.64 | 35.26 | 32.18 | 24.64 | 22.11 | 19.29 |
| Average | 54.34 | 49.72 | 43.94 | 39.68 | 35.27 | 32.76 | 25.79 | 22.43 | 19.57 |
| High | 54.82 | 49.96 | 44.15 | 39.73 | 35.29 | 33.1 | 26.94 | 22.76 | 19.86 |
| Estimated EBIT | |||||||||
| Low | -64.23 | -58.53 | -51.73 | -46.55 | -41.34 | -38.78 | -31.57 | -26.67 | -23.26 |
| Average | -63.67 | -58.25 | -51.49 | -46.49 | -41.33 | -38.38 | -30.22 | -26.29 | -22.93 |
| High | -63.11 | -57.97 | -50.66 | -46.45 | -41.31 | -37.71 | -28.87 | -25.9 | -22.6 |
| Estimated Net Income | |||||||||
| Low | 130.3 | 111.7 | 109.6 | 95.35 | 90.13 | 19.51 | 44.57 | 44.7 | 64.74 |
| Average | 132.7 | 138.7 | 124.5 | 100 | 100.6 | 19.78 | 45.43 | 45.56 | 65.99 |
| High | 135.2 | 165.7 | 139.4 | 104.7 | 111.2 | 20.24 | 46.29 | 46.42 | 67.24 |
| Estimated SGA Expenses | |||||||||
| Low | 535.2 | 491.7 | 429.7 | 393.9 | 350.3 | 319.8 | 244.9 | 219.7 | 191.6 |
| Average | 540 | 494.1 | 436.7 | 394.3 | 350.5 | 325.6 | 256.3 | 222.9 | 194.5 |
| High | 544.7 | 496.4 | 438.7 | 394.8 | 350.6 | 328.9 | 267.7 | 226.2 | 197.3 |
| Estimated EPS | |||||||||
| Low | 0.84 | 0.72 | 0.707 | 0.615 | 0.581 | 0.126 | 0.287 | 0.288 | 0.417 |
| Average | 0.86 | 0.927 | 0.767 | 0.635 | 0.61 | 0.129 | 0.293 | 0.294 | 0.425 |
| High | 0.872 | 1.07 | 0.899 | 0.675 | 0.717 | 0.13 | 0.298 | 0.299 | 0.434 |
