RE:RE:BreakevenI like this page 13 the best.
A 60% GAGR for 4 years from todays level is 40 mill.
27.5% EBITDA of that is 11 mill.
Commin shares issued 21.1 mill. (page 12) I know there are additional options.
P/E of 20 = 220 mill. market cap = Share price 10.4 USD = 13 CAD
P/E of 30 = 330 mill. market cap = Share price 14.9 USD = 18.6 CAD
P/E of 40 = 440 mill. market cap = Share price 20.8 USD = 26 CAD