Historical price multiple calculations use FYE prices. All values in C$ unless otherwise indicated.
Source: FactSet; company reports; Scotiabank GBM estimates.
Qtly Adj EBITDA (M) | Q1 | Q2 | Q3 | Q4 | Year | Current EV/Adj EBITDA |
2021A | $392 | $611 | $94 | $150 | $1,246 | 1.7x |
2022A | $570 | $429 | $103 | $-69 | $1,033 | 2.1x |
2023E | $45 | $131 | $118 | $75 | $368 | 5.8x |
2024E | $95 | $145 | $144 | $93 | $477 | 4.4x |