| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 6 | 20 | 23 | 23 | 20 | 11 | 11 | 10 | 11 | 11 |
| Estimated Revenue | |||||||||||
| Low | 5,615 | 5,437 | 5,216 | 4,970 | 4,836 | 4,640 | 4,523 | 4,331 | 4,044 | 2,557 | 605.3 |
| Average | 5,694 | 5,452 | 5,219 | 5,030 | 4,856 | 4,660 | 4,587 | 4,375 | 4,081 | 2,580 | 610.9 |
| High | 5,807 | 5,467 | 5,222 | 5,121 | 4,866 | 4,752 | 4,677 | 4,419 | 4,130 | 2,611 | 618.2 |
| Estimated EBITDA | |||||||||||
| Low | 1,061 | 1,028 | 986.1 | 939.6 | 914.2 | 877.2 | 855 | 844.6 | 790.2 | 269.2 | 114.4 |
| Average | 1,077 | 1,031 | 986.7 | 951 | 918 | 881 | 867.2 | 1,056 | 987.8 | 336.5 | 115.5 |
| High | 1,098 | 1,033 | 987.2 | 968 | 919.9 | 898.4 | 884.3 | 1,267 | 1,185 | 403.8 | 116.9 |
| Estimated EBIT | |||||||||||
| Low | 959.6 | 929.2 | 891.5 | 849.4 | 826.5 | 793 | 773 | 752.7 | 641.5 | 249.1 | 103.4 |
| Average | 973.2 | 931.8 | 892 | 859.7 | 829.9 | 796.5 | 783.9 | 940.9 | 801.9 | 311.3 | 104.4 |
| High | 992.4 | 934.3 | 892.5 | 875.1 | 831.6 | 812.2 | 799.4 | 1,129 | 962.3 | 373.6 | 105.6 |
| Estimated Net Income | |||||||||||
| Low | 2,134 | 1,557 | 1,475 | 1,738 | 1,877 | 1,708 | 883.3 | 113.4 | 697.3 | 256.5 | 84.57 |
| Average | 2,173 | 2,165 | 1,989 | 1,879 | 1,881 | 1,719 | 903 | 141.7 | 871.7 | 320.6 | 85.59 |
| High | 2,229 | 2,773 | 2,503 | 2,021 | 1,884 | 1,730 | 922.7 | 170.1 | 1,046 | 384.7 | 86.91 |
| Estimated SGA Expenses | |||||||||||
| Low | 2,427 | 2,350 | 2,254 | 2,148 | 2,090 | 2,005 | 1,955 | 1,126 | 889.6 | 496.7 | 261.6 |
| Average | 2,461 | 2,356 | 2,256 | 2,174 | 2,099 | 2,014 | 1,982 | 1,408 | 1,112 | 620.9 | 264 |
| High | 2,509 | 2,362 | 2,257 | 2,213 | 2,103 | 2,054 | 2,021 | 1,689 | 1,334 | 745.1 | 267.2 |
| Estimated EPS | |||||||||||
| Low | 6.77 | 4.94 | 4.68 | 5.51 | 5.96 | 5.42 | 2.8 | 3.93 | 4.79 | 2.87 | 0.268 |
| Average | 6.9 | 6.57 | 6.33 | 6.07 | 5.97 | 5.44 | 2.86 | 3.98 | 4.85 | 2.91 | 0.272 |
| High | 7.07 | 8.8 | 7.94 | 6.41 | 5.98 | 5.49 | 2.93 | 4.04 | 4.93 | 2.95 | 0.276 |
