| Period Ending: | 2030 01-31 |
2029 01-31 |
2028 01-31 |
2027 01-31 |
2026 01-31 |
2025 01-31 |
2024 01-31 |
2023 01-30 |
2022 01-30 |
2021 01-30 |
2020 01-30 |
2019 01-30 |
2018 01-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 3 | 3 | 3 | 1 | 3 | 2 | 3 | 3 | 2 | 3 |
| Estimated Revenue | |||||||||||||
| Low | 515.5 | 499 | 481.4 | 465.7 | 446.3 | 412.3 | 393.2 | 397.4 | 388.6 | 349.7 | 296.1 | 226.4 | 169.2 |
| Average | 519.4 | 502.8 | 485 | 467.5 | 448.2 | 420.6 | 396.1 | 399.4 | 390.8 | 351.6 | 297.7 | 227.7 | 170.1 |
| High | 523.5 | 506.8 | 488.9 | 469.3 | 450.1 | 429 | 399.3 | 401.3 | 392.8 | 353.4 | 299.2 | 228.8 | 171 |
| Estimated EBITDA | |||||||||||||
| Low | -41.72 | -40.39 | -38.96 | -37.39 | -35.87 | -34.19 | -31.82 | -104.6 | -82.97 | -126.2 | -114.3 | -95.59 | -13.63 |
| Average | -41.39 | -40.07 | -38.65 | -37.25 | -35.71 | -33.52 | -31.57 | -87.13 | -69.14 | -105.2 | -95.28 | -79.66 | -13.56 |
| High | -41.08 | -39.76 | -38.36 | -37.11 | -35.56 | -32.85 | -31.33 | -69.7 | -55.31 | -84.14 | -76.22 | -63.73 | -13.48 |
| Estimated EBIT | |||||||||||||
| Low | -75.49 | -73.08 | -70.49 | -67.67 | -64.9 | -61.86 | -57.58 | -145.4 | -116.6 | -161 | -140 | -105.5 | -24.66 |
| Average | -74.89 | -72.5 | -69.93 | -67.41 | -64.63 | -60.65 | -57.12 | -121.1 | -97.18 | -134.2 | -116.7 | -87.89 | -24.53 |
| High | -74.33 | -71.96 | -69.41 | -67.15 | -64.35 | -59.45 | -56.69 | -96.91 | -77.75 | -107.3 | -93.34 | -70.31 | -24.4 |
| Estimated Net Income | |||||||||||||
| Low | 84.16 | 79.14 | 75.37 | 75.63 | 66.57 | 34.27 | -6.82 | -28.75 | -118.6 | -162.9 | -136.7 | -104.7 | -63.07 |
| Average | 84.99 | 79.94 | 76.13 | 76.96 | 67.25 | 41.52 | -6.75 | -23.96 | -98.87 | -135.8 | -113.9 | -87.26 | -62.66 |
| High | 85.87 | 80.75 | 76.9 | 78.28 | 67.93 | 48.77 | -6.68 | -19.17 | -79.1 | -108.6 | -91.14 | -69.81 | -62.21 |
| Estimated SGA Expenses | |||||||||||||
| Low | 378.7 | 366.6 | 353.6 | 342.1 | 327.8 | 302.9 | 288.8 | 292 | 279.4 | 256.9 | 217.5 | 178.3 | 124.3 |
| Average | 381.6 | 369.4 | 356.3 | 343.4 | 329.3 | 309 | 291 | 293.4 | 349.3 | 258.3 | 218.7 | 222.9 | 125 |
| High | 384.6 | 372.3 | 359.1 | 344.7 | 330.7 | 315.2 | 293.3 | 294.8 | 419.2 | 259.6 | 219.8 | 267.4 | 125.6 |
| Estimated EPS | |||||||||||||
| Low | 0.663 | 0.624 | 0.594 | 0.596 | 0.525 | 0.27 | -0.054 | -0.045 | -0.201 | -0.272 | -0.509 | -0.42 | -0.497 |
| Average | 0.67 | 0.63 | 0.6 | 0.607 | 0.53 | 0.333 | -0.053 | -0.045 | -0.2 | -0.27 | -0.506 | -0.418 | -0.494 |
| High | 0.677 | 0.637 | 0.606 | 0.617 | 0.535 | 0.384 | -0.053 | -0.045 | -0.199 | -0.268 | -0.502 | -0.415 | -0.49 |
