| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 4 | 12 | 12 | 12 | 8 | 7 |
| Estimated Revenue | |||||||
| Low | 6,590 | 6,725 | 6,173 | 5,811 | 5,503 | 5,172 | 5,033 |
| Average | 6,648 | 6,760 | 6,174 | 5,841 | 5,513 | 5,192 | 5,077 |
| High | 6,745 | 6,794 | 6,174 | 5,861 | 5,523 | 5,202 | 5,151 |
| Estimated EBITDA | |||||||
| Low | 1,611 | 1,644 | 1,509 | 1,420 | 1,345 | 1,264 | 1,230 |
| Average | 1,625 | 1,652 | 1,509 | 1,428 | 1,348 | 1,269 | 1,241 |
| High | 1,649 | 1,661 | 1,509 | 1,433 | 1,350 | 1,272 | 1,259 |
| Estimated EBIT | |||||||
| Low | 1,481 | 1,511 | 1,387 | 1,306 | 1,236 | 1,162 | 1,131 |
| Average | 1,494 | 1,519 | 1,387 | 1,313 | 1,239 | 1,167 | 1,141 |
| High | 1,516 | 1,527 | 1,387 | 1,317 | 1,241 | 1,169 | 1,157 |
| Estimated Net Income | |||||||
| Low | 1,261 | 1,251 | 1,112 | 1,033 | 956.4 | 865.9 | 792 |
| Average | 1,275 | 1,270 | 1,147 | 1,050 | 958.9 | 869.6 | 792 |
| High | 1,300 | 1,290 | 1,182 | 1,066 | 961.4 | 873.4 | 816.2 |
| Estimated SGA Expenses | |||||||
| Low | 2,026 | 2,068 | 1,898 | 1,787 | 1,692 | 1,590 | 1,547 |
| Average | 2,044 | 2,078 | 1,898 | 1,796 | 1,695 | 1,596 | 1,561 |
| High | 2,074 | 2,089 | 1,898 | 1,802 | 1,698 | 1,599 | 1,584 |
| Estimated EPS | |||||||
| Low | 5.05 | 5.01 | 4.45 | 4.14 | 3.83 | 3.47 | 3.17 |
| Average | 5.11 | 5.07 | 4.56 | 4.19 | 3.84 | 3.48 | 3.21 |
| High | 5.21 | 5.17 | 4.74 | 4.27 | 3.85 | 3.5 | 3.27 |
