| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
|---|---|---|---|---|---|
| Number of Analysts | 5 | 11 | 11 | 8 | 7 |
| Estimated Revenue | |||||
| Low | 4,034 | 3,728 | 3,441 | 3,117 | 2,666 |
| Average | 4,080 | 3,776 | 3,474 | 3,141 | 2,696 |
| High | 4,136 | 3,834 | 3,516 | 3,169 | 2,733 |
| Estimated EBITDA | |||||
| Low | 1,596 | 1,475 | 1,362 | 1,233 | 1,055 |
| Average | 1,615 | 1,494 | 1,375 | 1,243 | 1,067 |
| High | 1,637 | 1,517 | 1,392 | 1,254 | 1,082 |
| Estimated EBIT | |||||
| Low | 1,501 | 1,387 | 1,280 | 1,160 | 992 |
| Average | 1,518 | 1,405 | 1,293 | 1,169 | 1,003 |
| High | 1,539 | 1,426 | 1,308 | 1,179 | 1,017 |
| Estimated Net Income | |||||
| Low | 1,269 | 1,124 | 920.2 | 759.7 | 756.8 |
| Average | 1,288 | 1,140 | 933.9 | 771 | 768 |
| High | 1,311 | 1,161 | 950.6 | 784.8 | 781.8 |
| Estimated SGA Expenses | |||||
| Low | 743.3 | 687 | 634 | 574.3 | 491.3 |
| Average | 751.8 | 695.8 | 640.2 | 578.8 | 496.9 |
| High | 762.1 | 706.4 | 648 | 584 | 503.7 |
| Estimated EPS | |||||
| Low | 11.61 | 10.28 | 8.42 | 6.95 | 6.92 |
| Average | 11.78 | 10.43 | 8.54 | 7.05 | 7.03 |
| High | 11.99 | 10.62 | 8.7 | 7.18 | 7.15 |
