or
Remember me
Back
Capex
293
75% Debt
220
25% pref equity
73
ebitda
230
12% debt Interest
26
14.4% pref div
11
5% depn
14.65
ebt
178
Co’s JV share
50.0%
Co project ebt
89
Co. cash exp
-10
Co. ebt
79
30% Income tax
24
Net income
55
Diluted shs
124
eps
$0.45
Multiple
20
Sh value $US
$8.94
fx rate
1.25
Sh value $cdn
$11.18