| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2005 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 12 |
| Estimated Revenue | |||||||||||||||||
| Low | 104.8 | 101.1 | 93.75 | 89.12 | 84.92 | 80.65 | 75 | 70 | 59 | 55 | 54 | 52 | 49.24 | 48.69 | 47.75 | 47.17 | 21.61 |
| Average | 104.8 | 101.1 | 93.75 | 89.12 | 84.92 | 80.65 | 75 | 70 | 59 | 55 | 54 | 52 | 49.24 | 48.69 | 47.75 | 47.17 | 27.01 |
| High | 104.8 | 101.1 | 93.75 | 89.12 | 84.92 | 80.65 | 75 | 70 | 59 | 55 | 54 | 52 | 49.24 | 48.69 | 47.75 | 47.17 | 32.41 |
| Estimated EBITDA | |||||||||||||||||
| Low | 58.69 | 56.62 | 52.5 | 49.91 | 47.56 | 45.17 | 42 | 29.01 | 25.7 | 22.83 | 31.84 | 30.66 | 29.03 | 28.71 | 28.16 | 27.81 | 8.79 |
| Average | 58.69 | 56.62 | 52.5 | 49.91 | 47.56 | 45.17 | 42 | 36.27 | 32.13 | 28.54 | 31.84 | 30.66 | 29.03 | 28.71 | 28.16 | 27.81 | 10.99 |
| High | 58.69 | 56.62 | 52.5 | 49.91 | 47.56 | 45.17 | 42 | 43.52 | 38.55 | 34.25 | 31.84 | 30.66 | 29.03 | 28.71 | 28.16 | 27.81 | 13.18 |
| Estimated EBIT | |||||||||||||||||
| Low | 40.84 | 39.4 | 36.54 | 34.73 | 33.09 | 31.43 | 29.23 | 23.61 | 20.78 | 18.35 | 22.99 | 22.14 | 20.96 | 20.73 | 20.33 | 20.08 | 10.15 |
| Average | 40.84 | 39.4 | 36.54 | 34.73 | 33.09 | 31.43 | 29.23 | 29.51 | 25.97 | 22.94 | 22.99 | 22.14 | 20.96 | 20.73 | 20.33 | 20.08 | 12.69 |
| High | 40.84 | 39.4 | 36.54 | 34.73 | 33.09 | 31.43 | 29.23 | 35.41 | 31.17 | 27.53 | 22.99 | 22.14 | 20.96 | 20.73 | 20.33 | 20.08 | 15.23 |
| Estimated Net Income | |||||||||||||||||
| Low | 29.11 | 28.1 | 27.24 | 25.65 | 23.35 | 19.89 | 20.61 | 15.45 | 13.74 | 12.26 | 17.94 | 16.51 | 14.5 | 14.21 | 13.64 | 12.92 | 4.61 |
| Average | 29.11 | 28.1 | 27.24 | 25.65 | 23.35 | 19.89 | 20.61 | 19.31 | 17.18 | 15.32 | 17.94 | 16.51 | 14.5 | 14.21 | 13.64 | 12.92 | 5.77 |
| High | 29.11 | 28.1 | 27.24 | 25.65 | 23.35 | 19.89 | 20.61 | 23.18 | 20.62 | 18.38 | 17.94 | 16.51 | 14.5 | 14.21 | 13.64 | 12.92 | 6.92 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 17.4 | 16.78 | 15.56 | 14.79 | 14.1 | 13.39 | 12.45 | 14.5 | 12.41 | 10.68 | 9.03 | 8.69 | 8.23 | 8.14 | 7.98 | 7.88 | 11.2 |
| Average | 17.4 | 16.78 | 15.56 | 14.79 | 14.1 | 13.39 | 12.45 | 18.13 | 15.52 | 13.34 | 9.03 | 8.69 | 8.23 | 8.14 | 7.98 | 7.88 | 14 |
| High | 17.4 | 16.78 | 15.56 | 14.79 | 14.1 | 13.39 | 12.45 | 21.75 | 18.62 | 16.01 | 9.03 | 8.69 | 8.23 | 8.14 | 7.98 | 7.88 | 16.81 |
| Estimated EPS | |||||||||||||||||
| Low | 2.02 | 1.95 | 1.89 | 1.78 | 1.62 | 1.38 | 1.43 | 1.59 | 1.38 | 1.28 | 1.25 | 1.15 | 1.01 | 0.99 | 0.95 | 0.9 | 0.45 |
| Average | 2.02 | 1.95 | 1.89 | 1.78 | 1.62 | 1.38 | 1.43 | 1.59 | 1.38 | 1.28 | 1.25 | 1.15 | 1.01 | 0.99 | 0.95 | 0.9 | 0.56 |
| High | 2.02 | 1.95 | 1.89 | 1.78 | 1.62 | 1.38 | 1.43 | 1.59 | 1.38 | 1.28 | 1.25 | 1.15 | 1.01 | 0.99 | 0.95 | 0.9 | 0.67 |
