Historical price multiple calculations use FYE prices. All values in US$ unless otherwise indicated.
Source: FactSet; company reports; Scotiabank GBM estimates.
Qtly FCF (M) | Q1 | Q2 | Q3 | Q4 | Year | FCF Yield |
2022A | $173 | $341 | $52 | $169 | $735 | 19.6% |
2023E | $-247A | $-222A | $-82 | $817 | $266 | 7.2% |
2024E | $-128 | $-26 | $13 | $571 | $430 | 11.9% |
2025E | $-60 | $49 | $155 | $680 | $825 | 22.9% |