RE: I found this even more CAD 2.44...since I forgot the CAD-USD transformation for the base betal credits, resulting in total cash flow per share in around CAD 0.40.
And CAD (1.54 +5x0.18) or around 2.44 stock potential.
P/cf now then would be just 2.7-2.8