Tudor, Pickering, Holt & Co Investment Banking
AM Wall Street Consensus Research Detail
Report
Janney Montgomery Scott
Wells Fargo Securities
Scotia Howard Weil
Ladenburg Thalmann & Co
Stifel Nicolaus
MUFG Securities Americas
Raymond James
Median
Mean
Date
8/2/18
5/24/18
8/2/18
8/2/18
8/2/18
8/2/18
8/2/18
Source: Thomson One and FactSet as of 8/30/2018.
2018E
$714
$706
$724
$708
$710
$733
$705
$710
$714
2019E
$953
$936
$891
$931
$916
$952
$925
$931
$929
EBITDA
2020E
$1,197
$1,174
$1,056
$1,174
$1,142
2021E
$1,382
$1,382
$1,382
2022E
$1,564
$1,564
$1,564
2018E
$586
$576
$582
$598
$585
$583
$585
2019E
$797
$756
$768
$792
$770
$769
$771
DCF
2020E
$1,009
$937
$937
$937
CONFIDENTIAL DRAFT
SUBJECT TO CHANGE
2021E
$1,112
$1,112
$1,112
2022E
TUDORPICKERING
HOLT&COCHANT BANKING
$1,276
$1,276
$1,276
67View entire presentation