| 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 |
|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 7 | 6 | 7 | 4 | 3 | 2 | 3 |
| Estimated Revenue | ||||||||
| Low | 315.1 | 283 | 263.1 | 240.3 | 229.2 | 213.1 | 150.7 | 122.1 |
| Average | 315.1 | 296.3 | 267.7 | 241.4 | 229.9 | 220.5 | 158.6 | 124.9 |
| High | 315.1 | 309.6 | 272.4 | 242.4 | 230.6 | 234.2 | 166.5 | 129.2 |
| Estimated EBITDA | ||||||||
| Low | 175.9 | 158 | 146.8 | 134.2 | 127.9 | 118.9 | -24.43 | -18.96 |
| Average | 175.9 | 165.4 | 149.4 | 134.7 | 128.3 | 123.1 | -23.27 | -18.33 |
| High | 175.9 | 172.8 | 152 | 135.3 | 128.7 | 130.7 | -22.11 | -17.92 |
| Estimated EBIT | ||||||||
| Low | 174.7 | 156.9 | 145.9 | 133.3 | 127.1 | 118.2 | -28.76 | -22.33 |
| Average | 174.7 | 164.3 | 148.5 | 133.9 | 127.5 | 122.3 | -27.4 | -21.59 |
| High | 174.7 | 171.7 | 151 | 134.4 | 127.9 | 129.9 | -26.03 | -21.1 |
| Estimated Net Income | ||||||||
| Low | 43.13 | 41.19 | 30.11 | 23.02 | 10.96 | 3.2 | -53.7 | -68.09 |
| Average | 47.42 | 46.61 | 32.17 | 24.76 | 13.7 | 3.34 | -51.81 | -65.19 |
| High | 54.62 | 52.04 | 40.86 | 26.49 | 16.44 | 3.62 | -49.91 | -63.29 |
| Estimated SGA Expenses | ||||||||
| Low | 170.7 | 153.3 | 142.5 | 130.2 | 124.2 | 115.4 | 80.3 | 65.1 |
| Average | 170.7 | 160.5 | 145 | 130.8 | 124.5 | 119.5 | 84.52 | 66.59 |
| High | 170.7 | 167.7 | 147.6 | 131.3 | 124.9 | 126.9 | 88.74 | 68.88 |
| Estimated EPS | ||||||||
| Low | 0.233 | 0.222 | 0.163 | 0.124 | 0.059 | 0.017 | -0.279 | -0.354 |
| Average | 0.261 | 0.246 | 0.197 | 0.13 | 0.079 | 0.018 | -0.267 | -0.339 |
| High | 0.295 | 0.281 | 0.221 | 0.143 | 0.089 | 0.02 | -0.26 | -0.329 |
