Scotia New Target $8.50Champion Iron Ltd. (CIA-T;C$6.05) Key Risks: Commodity price, foreign exchange, freight cost exposure, development, operating and technical risks, balance sheet, environmental and legal risks New Old 1-Yr. Target C$8.50 C$7.50 Key Data Adj EPS22E: C$1.24 Adj EPS23E: C$0.98 NAVPS: C$6.90 Adj EPS22E: C$0.84 Adj EPS23E: C$0.68 NAVPS: C$5.92 Valuation 50/50 weighting of 4.5x F2022E-F2023E EV/EBITDA and 1.2x 8% NAVPS 50/50 weighting of 5.5x F2022E-F2023E EV/EBITDA and 1.3x 8% NAVPS