RE:RE:RE:Breakeven Growth is slower than I thought....
| | 2021 | 2022 | 2023 | 2024 | 2025 |
| Revenue | 5,000,000 | 9,600,000 | 15,360,000 | 24,576,000 | 39,321,600 |
| 25% ebitda | 1,250,000 | 2,400,000 | 3,840,000 | 6,144,000 | 9,830,400 |
| Diluted shs | 36,249,278 | 36,249,278 | 36,249,278 | 36,249,278 | 36,249,278 |
| Ebitda/sh | $0.0345 | $0.0662 | $0.1059 | $0.1695 | $0.2712 |
| Multiple | 10 | 10 | 10 | 10 | 10 |
| Sh value $US | $0.345 | $0.662 | $1.059 | $1.695 | $2.712 |
| Fx | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 |
| Sh value $Cdn | $0.434 | $0.834 | $1.335 | $2.136 | $3.417 |
S7research wrote: I 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