| Period Ending: | 2029 12-28 |
2028 12-28 |
2027 12-28 |
2026 12-28 |
2025 12-28 |
2024 12-28 |
2023 12-28 |
2022 12-27 |
2021 12-27 |
2020 12-27 |
2019 12-27 |
2018 12-27 |
2017 12-27 |
2016 12-27 |
2015 12-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 4 | 17 | 21 | 20 | 15 | 8 | 12 | 7 | 8 | 12 | 7 | 8 | 12 | 7 |
| Estimated Revenue | |||||||||||||||
| Low | 1,282 | 1,121 | 950.4 | 791.2 | 691.4 | 625.7 | 524.6 | 343.1 | 275.5 | 242 | 193.4 | 148.7 | 101.5 | 88.85 | 75.26 |
| Average | 1,333 | 1,125 | 955.8 | 821.6 | 700 | 628.6 | 545.6 | 353.7 | 284 | 249.5 | 199.4 | 153.3 | 104.7 | 91.6 | 77.59 |
| High | 1,440 | 1,129 | 961.1 | 886.1 | 732.4 | 632.6 | 589.6 | 375 | 301.2 | 264.6 | 211.5 | 162.5 | 111 | 97.13 | 82.27 |
| Estimated EBITDA | |||||||||||||||
| Low | 346.8 | 303.4 | 257.2 | 214.1 | 187.1 | 169.3 | 142 | 69.6 | 63.27 | 7.42 | 10.35 | 19.87 | 24.31 | 24.04 | 20.37 |
| Average | 360.8 | 304.5 | 258.7 | 222.3 | 189.4 | 170.1 | 147.7 | 87 | 79.09 | 16.42 | 12.94 | 24.83 | 30.39 | 24.79 | 21 |
| High | 389.8 | 305.5 | 260.1 | 239.8 | 198.2 | 171.2 | 159.5 | 104.4 | 94.91 | 25.43 | 15.52 | 29.8 | 36.47 | 26.29 | 22.27 |
| Estimated EBIT | |||||||||||||||
| Low | 308.7 | 270 | 228.9 | 190.6 | 166.5 | 150.7 | 126.4 | 62.36 | 56.69 | 52.57 | 32.4 | 28.12 | 24.01 | 21.4 | 18.13 |
| Average | 321.1 | 271 | 230.2 | 197.9 | 168.6 | 151.4 | 131.4 | 77.95 | 70.86 | 65.71 | 40.5 | 35.15 | 30.01 | 22.06 | 18.69 |
| High | 347 | 272 | 231.5 | 213.4 | 176.4 | 152.4 | 142 | 93.54 | 85.04 | 78.85 | 48.6 | 42.18 | 36.01 | 23.4 | 19.82 |
| Estimated Net Income | |||||||||||||||
| Low | 282.7 | 211.5 | 164.7 | 135.6 | 113.6 | 106.1 | 89.57 | 35.07 | 31.88 | -0.687 | 15.14 | 15.3 | 16.08 | 16.12 | 12.67 |
| Average | 297.7 | 229.1 | 166.4 | 139.5 | 115.8 | 107.8 | 94.56 | 43.83 | 39.85 | 7.67 | 18.93 | 19.12 | 20.1 | 16.77 | 13.19 |
| High | 328.8 | 246.7 | 202.4 | 143.4 | 118 | 109.6 | 104.2 | 52.6 | 47.82 | 16.03 | 22.71 | 22.95 | 24.13 | 18.09 | 14.22 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 269.9 | 236.1 | 200.1 | 166.6 | 145.6 | 131.8 | 110.5 | 55.05 | 50.05 | 28.21 | 90.06 | 59.73 | 40.95 | 18.71 | 15.85 |
| Average | 280.8 | 236.9 | 201.3 | 173 | 147.4 | 132.4 | 114.9 | 68.82 | 62.56 | 51.59 | 112.6 | 74.66 | 51.18 | 19.29 | 16.34 |
| High | 303.3 | 237.8 | 202.4 | 186.6 | 154.2 | 133.2 | 124.2 | 82.58 | 75.07 | 74.96 | 135.1 | 89.59 | 61.42 | 20.45 | 17.33 |
| Estimated EPS | |||||||||||||||
| Low | 9.62 | 7.2 | 5.61 | 4.61 | 3.87 | 3.61 | 3.05 | 1.59 | 1.36 | 1.17 | 0.73 | 0.83 | 0.703 | 0.549 | 0.431 |
| Average | 10.13 | 7.83 | 6.01 | 4.73 | 3.91 | 3.65 | 3.21 | 1.65 | 1.41 | 1.22 | 0.759 | 0.864 | 0.732 | 0.571 | 0.449 |
| High | 11.19 | 8.4 | 6.89 | 4.88 | 4.01 | 3.73 | 3.55 | 1.78 | 1.53 | 1.31 | 0.819 | 0.932 | 0.789 | 0.616 | 0.484 |
