Historical price multiple calculations use FYE prices. All values in C$ unless otherwise indicated.
Source: FactSet; company reports; Scotiabank GBM estimates.
Note: The payout ratio is calculated based on dividend as a percentage of FFOPS.
Qtly Adj EBITDA (M) | Q1 | Q2 | Q3 | Q4 | Year | EV/Adj. EBITDA |
2021A | $39 | $46 | $46 | $45 | $176 | 8.3x |
2022A | $41 | $66 | $76 | $51 | $235 | 7.4x |
2023E | $48A | $74 | $85 | $65 | $272 | 6.7x |
2024E | $53 | $74 | $83 | $66 | $275 | 6.3x |