Savaria Corporation (SIS.TO) Discounted Free Cash Flow - Exit Multiple

Savaria Corporation

SIS.TO (TSX)

Valuation
Savaria Corporation Discounted Free Cash Flow - Exit Multiple

"""
    Model: Discounted Free Cash Flow - Exit Multiple

# Render model description
model.render_description(r"""
## Discounted Free Cash Flow - Exit EBITDA Multiple

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

Read more: [GitHub Documentation](https://github.com/DiscountingCashFlows/Documentation/blob/main/models-documentation/discounted-free-cash-flow.md#discounted-free-cash-flow-model-source-code)
""")

# Initialize assumptions
assumptions.init({
    "data": {
        "%discount_rate": None,
        "beta": data.get("profile:beta", default=1),
        "%risk_free_rate": data.get("treasury:year10"),
        "%market_premium": data.get("risk:totalEquityRiskPremium"),
        "%tax_rate": None,
        "%revenue_growth_rate": None,
        "exit_ebitda_multiple": None,
        "%ebitda_margin": None,
        "%capital_expenditure_to_ebitda": None,
        "%operating_cash_flow_to_ebitda": None,
        "historical_years": 10,
        "projection_years": 5,
    },
    "hierarchies": [{
        "parent": "%discount_rate",
        "children": [
            "beta",
            "%risk_free_rate",
            "%market_premium",
            "%tax_rate"
        ]
    }]
})

# WACC Calculation
risk_free_rate = assumptions.get("%risk_free_rate")
beta = assumptions.get("beta")
market_premium = assumptions.get("%market_premium")
cost_of_equity = risk_free_rate + beta * market_premium
cost_of_debt = data.get("income:interestExpense / balance:totalDebt")
if cost_of_debt is None:
    # Use the 10-year Treasury yield instead
    cost_of_debt = data.get("treasury:year10")

tax_rate = data.get("income:incomeTaxExpense / income:incomeBeforeTax")
if tax_rate is None or tax_rate < 0:
    # Fall back to the statutory corporate rate
    tax_rate = data.get("risk:corporateTaxRate")
assumptions.set("%tax_rate", tax_rate)

market_cap = data.get("profile:price * income:weightedAverageShsOut")
debt_weight = data.get(f"balance:totalDebt / ({market_cap} + balance:totalDebt)")
if debt_weight is None:
    # Assume zero leverage if missing
    debt_weight = 0

equity_weight = 1 - debt_weight
wacc = debt_weight * cost_of_debt * (1 - assumptions.get("%tax_rate")) + equity_weight * cost_of_equity

# Set the discount rate to the WACC
assumptions.set("%discount_rate", wacc)

# Compute ratios
data.compute({
    "%operatingCashFlowToEbitda": "flow:operatingCashFlow / income:ebitda",
    "positiveCapitalExpenditure": "-1 * flow:capitalExpenditure",
    "%capitalExpenditureToEbitda": "positiveCapitalExpenditure / income:ebitda",
    "%netIncomeToEbitda": "income:netIncome / income:ebitda",
    "%freeCashFlowToEbitda": "flow:freeCashFlow / income:ebitda",
    "%grossMargin": "income:grossProfit / income:revenue",
    "%ebitdaMargin": "income:ebitda / income:revenue",
    "discountedFreeCashFlow": "flow:freeCashFlow",
    "%revenueGrowthRate": "function:growth:income:revenue",
})

data.set_default_range(f"{-assumptions.get('historical_years')}->0")

# Calculate margins
assumptions.set("%ebitda_margin", data.average("%ebitdaMargin"))
assumptions.set_bounds(
    "%ebitda_margin", low=0, high="100%"
)

assumptions.set("%operating_cash_flow_to_ebitda", data.average("%operatingCashFlowToEbitda"))
# Limit OCF range
assumptions.set_bounds(
    "%operating_cash_flow_to_ebitda", low=0, high="100%"
)

assumptions.set("%capital_expenditure_to_ebitda", data.average("%capitalExpenditureToEbitda"))
# Limit CapEx range
assumptions.set_bounds(
    "%capital_expenditure_to_ebitda", low=0, high="90%"
)

assumptions.set("%revenue_growth_rate", data.average("%revenueGrowthRate"))
# Limit revenue growth
assumptions.set_bounds(
    "%revenue_growth_rate", low=0, high="25%"
)

# Calculate the Enterprise Value and set the exit EBITDA multiple
ev = data.get("profile:mktCap + balance:totalDebt - balance:cashAndShortTermInvestments")
exit_ebitda_multiple = data.get(f"{ev} / income:ebitda")
assumptions.set("exit_ebitda_multiple", exit_ebitda_multiple)

# Compute forecasted values and ratios
data.compute({
    "income:revenue": f"""
        income:revenue:-1 * 
        (1 + {assumptions.get('%revenue_growth_rate')})
    """,
    "income:ebitda": f"income:revenue * {assumptions.get('%ebitda_margin')}",
    "%revenueGrowthRate": "function:growth:income:revenue",
    "flow:operatingCashFlow": f"income:ebitda * {assumptions.get('%operating_cash_flow_to_ebitda')}",
    "computedCapitalExpenditure": f"income:ebitda * {assumptions.get('%capital_expenditure_to_ebitda')}",
    "flow:freeCashFlow": "flow:operatingCashFlow - computedCapitalExpenditure",
    "positiveCapitalExpenditure": "flow:operatingCashFlow - flow:freeCashFlow",
    "discountedFreeCashFlow": f"""
        function:discount:flow:freeCashFlow 
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    # Informational computations
    "%operatingCashFlowToEbitda": "flow:operatingCashFlow / income:ebitda",
    "%capitalExpenditureToEbitda": "positiveCapitalExpenditure / income:ebitda",
    "%freeCashFlowToEbitda": "flow:freeCashFlow / income:ebitda",
    "%ebitdaMargin": "income:ebitda / income:revenue",
    "#compoundedDiscountRate": f"""
        function:compound:1
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    "%compoundedDiscountRate": "#compoundedDiscountRate - 1",
}, forecast=assumptions.get("projection_years"))

# Calculate the terminal value
exit_multiple = assumptions.get("exit_ebitda_multiple")
end_year = assumptions.get("projection_years")
terminal_value = data.get(f"{exit_multiple} * income:ebitda:{end_year}")

# Discount the terminal value into the present
discounted_terminal_value = terminal_value / ((1 + assumptions.get("%discount_rate")) ** assumptions.get("projection_years"))

# Projected enterprise value calculation
projected_enterprise_value = discounted_terminal_value + data.sum(f"discountedFreeCashFlow:1->{assumptions.get('projection_years')}")

# Equity value calculation
equity_value = projected_enterprise_value + data.get("balance:cashAndShortTermInvestments") - data.get("balance:totalDebt")
value_per_share = equity_value / data.get("income:weightedAverageShsOut")

# Set the final value
model.set_final_value({
    "value": value_per_share,
    "units": "$"
})

fcf_5y_cagr = data.cagr(f"flow:freeCashFlow:-1->{assumptions.get('projection_years')}")
revenue_5y_cagr = data.cagr(f"income:revenue:-1->{assumptions.get('projection_years')}")

# Render results
model.render_results([
    [exit_ebitda_multiple, "Exit EBITDA Multiple (EV/EBITDA)", "#"],
    [data.get(f"income:ebitda:{assumptions.get('projection_years')}"), "Terminal EBITDA", "$"],
    [terminal_value, "Terminal Enterprise Value", "$"],
    [discounted_terminal_value, "Discounted Terminal Enterprise Value", "$"],
    [projected_enterprise_value - discounted_terminal_value, "Sum of Discounted Free Cash Flow", "$"],
    [projected_enterprise_value, "Present Enterprise Value", "$"],
    [data.get("balance:cashAndShortTermInvestments"), "Cash and Equivalents", "$"],
    [data.get("balance:totalDebt"), "Total Debt", "$"],
    [equity_value, "Present Equity Value", "$"],
    [data.get("income:weightedAverageShsOut"), "Shares Outstanding", "#"],
    [value_per_share, "Estimated Value per Share", "$"],
    [data.get("treasury:year10"), "Yield of the U.S. 10 Year Treasury Note", "%"],
    [cost_of_equity, "Cost of Equity", "%"],
    [equity_weight, "Equity Weight", "%"],
    [cost_of_debt, "Cost of Debt", "%"],
    [debt_weight, "Debt Weight", "%"],
    [revenue_5y_cagr, "Forecasted Revenue - 5 Year CAGR", "%"],
    [fcf_5y_cagr, "Forecasted Free Cash Flow - 5 Year CAGR", "%"],
])

# Render Chart
model.render_chart({
    "data": {
        "income:revenue": "Revenue",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "income:ebitda": "EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -assumptions.get("historical_years"),
    "end": "*",
    "properties": {
        "title": "Historical and Forecasted Data",
        "set_editable": [
            "income:revenue",
            "flow:operatingCashFlow",
            "flow:freeCashFlow",
            "income:ebitda",
        ],
        "hidden_keys": [
            "positiveCapitalExpenditure",
            "discountedFreeCashFlow"
        ],
    }
})

# Render Table for Estimated Future Data
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:ebitda": "EBITDA",
        "%ebitdaMargin": "EBITDA Margin",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "%operatingCashFlowToEbitda": "Operating Cash Flow to EBITDA",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureToEbitda": "Capital Expenditure to EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowToEbitda": "Free Cash Flow to EBITDA",
        "%compoundedDiscountRate": "Compounded Discount Rate",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -1,
    "end": "*",
    "properties": {
        "title": "Estimated Future Data",
        "order": "ascending",
        "number_format": "M",
    }
})

# Render Historical Table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "%grossMargin": "Gross Margin",
        "income:ebitda": "EBITDA",
        "%ebitdaMargin": "EBITDA Margin",
        "income:netIncome": "Net Income",
        "%netIncomeToEbitda": "Net Income to EBITDA",
        "flow:operatingCashFlow": "Cash from Operating Activities",
        "%operatingCashFlowToEbitda": "Cash from Operating Activities to EBITDA",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureToEbitda": "Capital Expenditure to EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowToEbitda": "Free Cash Flow to EBITDA",
    },
    "start": -assumptions.get("historical_years"),
    "end": 0,
    "properties": {
        "title": "Historical Data",
        "display_averages": True,
        "order": "descending",
        "number_format": "M",
    }
})

assumptions.set_description({
    "%discount_rate": r"""
        ## Discount Rate
        
        `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`)
        
        Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt.
        
        [Read More](https://www.investopedia.com/terms/w/wacc.asp)
        
        ---
        
        ### Cost of Equity
        
        `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium`
        
        The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.
        
        [Read More](https://www.investopedia.com/terms/c/costofequity.asp#mntl-sc-block_1-0-20)
        
        ---
        
        ### Cost of Debt
        
        `Cost of Debt` = `Interest Expense` / `Total Debt`
        
        The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans.
        
        [Read More](https://www.investopedia.com/terms/c/costofdebt.asp)
        
        ---
        
        ### Equity & Debt Weights
        
        `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight`
        
        The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt).
        
        ---
        
        ### Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        The overall tax rate paid by the company on its earned income.
    """,

"beta": r"""
        ## Beta
        
        Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.
    """,

"%risk_free_rate": r"""
        ## Risk-Free Rate
        
        The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.
    """,

"%tax_rate": r"""
        ## Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        This is the company’s **effective tax rate**, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items).
        
        This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible.
        
        ## Discount Rate
        
        `Discount Rate` =  
        `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`)  
        + `Equity Weight` × `Cost of Equity`
    """,

"%market_premium": r"""
        ## Market Premium
        
        The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.
    """,

"%revenue_growth_rate": r"""
        ## Revenue Growth Rate
        
        The annual growth rate applied to projected revenue, starting from the second projection year onward.
    """,

"exit_ebitda_multiple": r"""
        ## Exit EBITDA Multiple
        
        The exit EV/EBITDA multiple used to calculate the terminal value.
    """,

"%ebitda_margin": r"""
        ## EBITDA Margin
        
        EBITDA expressed as a percentage of Revenue.
    """,

"%capital_expenditure_to_ebitda": r"""
        ## Capital Expenditure to EBITDA
        
        Capital expenditure expressed as a percentage of EBITDA.
    """,

"%operating_cash_flow_to_ebitda": r"""
        ## Operating Cash Flow to EBITDA
        
        Operating cash flow expressed as a percentage of EBITDA.
    """,

"historical_years": r"""
        ## Historical Years
        
        The number of years of historical data used to calculate averages and trends for analysis.
    """,

"projection_years": r"""
        ## Projection Years
        
        The number of years into the future for which the analysis projects financial performance and metrics.
    """,
})

print(f"End of model.")

Model Info

Estimated Value

CAD

Market Price CAD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Free Cash Flow - Exit EBITDA Multiple

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

Interactive Assumptions

Discount Rate Discount Rate `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`) Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt. Read More Cost of Equity `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium` The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula. Read More Cost of Debt `Cost of Debt` = `Interest Expense` / `Total Debt` The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans. Read More Equity & Debt Weights `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight` The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt). Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` The overall tax rate paid by the company on its earned income.	%
↳ Beta Beta Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.	#
↳ Risk Free Rate Risk-Free Rate The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.	%
↳ Market Premium Market Premium The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.	%
↳ Tax Rate Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` This is the company’s effective tax rate, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items). This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible. Discount Rate `Discount Rate` = `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`) + `Equity Weight` × `Cost of Equity`	%
Revenue Growth Rate Revenue Growth Rate The annual growth rate applied to projected revenue, starting from the second projection year onward.	%
Exit Ebitda Multiple Exit EBITDA Multiple The exit EV/EBITDA multiple used to calculate the terminal value.	#
Ebitda Margin EBITDA Margin EBITDA expressed as a percentage of Revenue.	%
Capital Expenditure To Ebitda Capital Expenditure to EBITDA Capital expenditure expressed as a percentage of EBITDA.	%
Operating Cash Flow To Ebitda Operating Cash Flow to EBITDA Operating cash flow expressed as a percentage of EBITDA.	%
Historical Years Historical Years The number of years of historical data used to calculate averages and trends for analysis.	#
Projection Years Projection Years The number of years into the future for which the analysis projects financial performance and metrics.	#

Results
Exit EBITDA Multiple (EV/EBITDA)	12.48
Terminal EBITDA	392.2 Mil. CAD
Terminal Enterprise Value	4.89 Bil. CAD
Discounted Terminal Enterprise Value	3.33 Bil. CAD
Sum of Discounted Free Cash Flow	612.4 Mil. CAD
Present Enterprise Value	3.94 Bil. CAD
Cash and Equivalents	51.13 Mil. CAD
Total Debt	257 Mil. CAD
Present Equity Value	3.73 Bil. CAD
Shares Outstanding	71.49 Mil.
Estimated Value per Share	52.22 CAD
Yield of the U.S. 10 Year Treasury Note	4.26%
Cost of Equity	8.57%
Equity Weight	86.83%
Cost of Debt	6.04%
Debt Weight	13.17%
Forecasted Revenue - 5 Year CAGR	25%
Forecasted Free Cash Flow - 5 Year CAGR	16.82%

Historical and Forecasted Data

Monetary values in CAD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Historical and Forecasted Data", "timeseries": "annual", "series": [{"label": "Revenue", "mappingKey": "income:revenue", "data": [{"l": "2015", "x": "2015-12-31", "y": 95263000}, {"l": "2016", "x": "2016-12-31", "y": 119728000}, {"l": "2017", "x": "2017-12-31", "y": 180518000}, {"l": "2018", "x": "2018-12-31", "y": 286034000}, {"l": "2019", "x": "2019-12-31", "y": 374340000}, {"l": "2020", "x": "2020-12-31", "y": 354496000}, {"l": "2021", "x": "2021-12-31", "y": 660983000}, {"l": "2022", "x": "2022-12-31", "y": 789091000}, {"l": "2023", "x": "2023-12-31", "y": 836954000}, {"l": "2024", "x": "2024-12-31", "y": 867762000}, {"l": "2025", "x": "2025-12-31", "y": 1084702500, "oy": 1084702500, "e": true, "d": 2025, "g": 25.0, "og": 25.0}, {"l": "2026", "x": "2026-12-31", "y": 1355878125, "oy": 1355878125, "e": true, "d": 2026, "g": 25.0, "og": 25.0}, {"l": "2027", "x": "2027-12-31", "y": 1694847656, "oy": 1694847656, "e": true, "d": 2027, "g": 25.0, "og": 25.0}, {"l": "2028", "x": "2028-12-31", "y": 2118559570, "oy": 2118559570, "e": true, "d": 2028, "g": 25.0, "og": 25.0}, {"l": "2029", "x": "2029-12-31", "y": 2648199462, "oy": 2648199462, "e": true, "d": 2029, "g": 25.0, "og": 25.0}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Cash Flow", "mappingKey": "flow:operatingCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 12129000}, {"l": "2016", "x": "2016-12-31", "y": 18085000}, {"l": "2017", "x": "2017-12-31", "y": 19242000}, {"l": "2018", "x": "2018-12-31", "y": 24718000}, {"l": "2019", "x": "2019-12-31", "y": 30306000}, {"l": "2020", "x": "2020-12-31", "y": 49308000}, {"l": "2021", "x": "2021-12-31", "y": 57277000}, {"l": "2022", "x": "2022-12-31", "y": 90742000}, {"l": "2023", "x": "2023-12-31", "y": 78618000}, {"l": "2024", "x": "2024-12-31", "y": 120103000}, {"l": "2025", "x": "2025-12-31", "y": 124836794, "oy": 124836794, "e": true, "d": 2025, "g": 3.94, "og": 3.94}, {"l": "2026", "x": "2026-12-31", "y": 156045993, "oy": 156045993, "e": true, "d": 2026, "g": 25.0, "og": 25.0}, {"l": "2027", "x": "2027-12-31", "y": 195057491, "oy": 195057491, "e": true, "d": 2027, "g": 25.0, "og": 25.0}, {"l": "2028", "x": "2028-12-31", "y": 243821864, "oy": 243821864, "e": true, "d": 2028, "g": 25.0, "og": 25.0}, {"l": "2029", "x": "2029-12-31", "y": 304777330, "oy": 304777330, "e": true, "d": 2029, "g": 25.0, "og": 25.0}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "EBITDA", "mappingKey": "income:ebitda", "data": [{"l": "2015", "x": "2015-12-31", "y": 13214000}, {"l": "2016", "x": "2016-12-31", "y": 19449000}, {"l": "2017", "x": "2017-12-31", "y": 28806000}, {"l": "2018", "x": "2018-12-31", "y": 36396000}, {"l": "2019", "x": "2019-12-31", "y": 51754000}, {"l": "2020", "x": "2020-12-31", "y": 56101000}, {"l": "2021", "x": "2021-12-31", "y": 85207000}, {"l": "2022", "x": "2022-12-31", "y": 113043000}, {"l": "2023", "x": "2023-12-31", "y": 121282000}, {"l": "2024", "x": "2024-12-31", "y": 136326000}, {"l": "2025", "x": "2025-12-31", "y": 160644440, "oy": 160644440, "e": true, "d": 2025, "g": 17.84, "og": 17.84}, {"l": "2026", "x": "2026-12-31", "y": 200805550, "oy": 200805550, "e": true, "d": 2026, "g": 25.0, "og": 25.0}, {"l": "2027", "x": "2027-12-31", "y": 251006937, "oy": 251006937, "e": true, "d": 2027, "g": 25.0, "og": 25.0}, {"l": "2028", "x": "2028-12-31", "y": 313758672, "oy": 313758672, "e": true, "d": 2028, "g": 25.0, "og": 25.0}, {"l": "2029", "x": "2029-12-31", "y": 392198340, "oy": 392198340, "e": true, "d": 2029, "g": 25.0, "og": 25.0}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow", "mappingKey": "flow:freeCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 3935000}, {"l": "2016", "x": "2016-12-31", "y": 14815000}, {"l": "2017", "x": "2017-12-31", "y": 11608000}, {"l": "2018", "x": "2018-12-31", "y": 13362000}, {"l": "2019", "x": "2019-12-31", "y": 20701000}, {"l": "2020", "x": "2020-12-31", "y": 42327000}, {"l": "2021", "x": "2021-12-31", "y": 41565000}, {"l": "2022", "x": "2022-12-31", "y": 70220000}, {"l": "2023", "x": "2023-12-31", "y": 59756000}, {"l": "2024", "x": "2024-12-31", "y": 99949000}, {"l": "2025", "x": "2025-12-31", "y": 89077342, "oy": 89077342, "e": true, "d": 2025, "g": -10.88, "og": -10.88}, {"l": "2026", "x": "2026-12-31", "y": 111346677, "oy": 111346677, "e": true, "d": 2026, "g": 25.0, "og": 25.0}, {"l": "2027", "x": "2027-12-31", "y": 139183347, "oy": 139183347, "e": true, "d": 2027, "g": 25.0, "og": 25.0}, {"l": "2028", "x": "2028-12-31", "y": 173979183, "oy": 173979183, "e": true, "d": 2028, "g": 25.0, "og": 25.0}, {"l": "2029", "x": "2029-12-31", "y": 217473979, "oy": 217473979, "e": true, "d": 2029, "g": 25.0, "og": 25.0}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Capital Expenditure", "mappingKey": "positiveCapitalExpenditure", "data": [{"l": "2015", "x": "2015-12-31", "y": 8194000}, {"l": "2016", "x": "2016-12-31", "y": 3270000}, {"l": "2017", "x": "2017-12-31", "y": 7634000}, {"l": "2018", "x": "2018-12-31", "y": 11356000}, {"l": "2019", "x": "2019-12-31", "y": 9605000}, {"l": "2020", "x": "2020-12-31", "y": 6981000}, {"l": "2021", "x": "2021-12-31", "y": 15712000}, {"l": "2022", "x": "2022-12-31", "y": 20522000}, {"l": "2023", "x": "2023-12-31", "y": 18862000}, {"l": "2024", "x": "2024-12-31", "y": 20154000}, {"l": "2025", "x": "2025-12-31", "y": 35759452}, {"l": "2026", "x": "2026-12-31", "y": 44699315}, {"l": "2027", "x": "2027-12-31", "y": 55874144}, {"l": "2028", "x": "2028-12-31", "y": 69842680}, {"l": "2029", "x": "2029-12-31", "y": 87303350}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}, {"label": "Discounted Free Cash Flow", "mappingKey": "discountedFreeCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 3935000}, {"l": "2016", "x": "2016-12-31", "y": 14815000}, {"l": "2017", "x": "2017-12-31", "y": 11608000}, {"l": "2018", "x": "2018-12-31", "y": 13362000}, {"l": "2019", "x": "2019-12-31", "y": 20701000}, {"l": "2020", "x": "2020-12-31", "y": 42327000}, {"l": "2021", "x": "2021-12-31", "y": 41565000}, {"l": "2022", "x": "2022-12-31", "y": 70220000}, {"l": "2023", "x": "2023-12-31", "y": 59756000}, {"l": "2024", "x": "2024-12-31", "y": 99949000}, {"l": "2025", "x": "2025-12-31", "y": 89077342}, {"l": "2026", "x": "2026-12-31", "y": 103748508}, {"l": "2027", "x": "2027-12-31", "y": 120045946}, {"l": "2028", "x": "2028-12-31", "y": 138874092}, {"l": "2029", "x": "2029-12-31", "y": 160689267}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}], "editableDates": {"2025-12-31": 26, "2026-12-31": 27, "2027-12-31": 28, "2028-12-31": 29, "2029-12-31": 30}, "properties": {"display_table": true}, "width": "full"}

Edit Chart Values	2025-12-31	2026-12-31	2027-12-31	2028-12-31	2029-12-31

↳ Growth Rate

Estimated Future Data

Monetary values in CAD amounts except #	2024 Dec 31	LTM Jan 31	2025 Dec 31	2026 Dec 31	2027 Dec 31	2028 Dec 31	2029 Dec 31
Revenue	867.8	895.1	1,085	1,356	1,695	2,119	2,648
Revenue Growth Rate	3.68%	3.15%	25%	25%	25%	25%	25%
EBITDA	136.3	152.4	160.6	200.8	251	313.8	392.2
EBITDA Margin	15.71%	17.02%	14.81%	14.81%	14.81%	14.81%	14.81%
Operating Cash Flow	120.1	134.8	124.8	156	195.1	243.8	304.8
Operating Cash Flow to EBITDA	88.1%	88.46%	77.71%	77.71%	77.71%	77.71%	77.71%
Capital Expenditure	20.15	15.86	35.76	44.7	55.87	69.84	87.3
Capital Expenditure to EBITDA	14.78%	10.41%	22.26%	22.26%	22.26%	22.26%	22.26%
Free Cash Flow	99.95	118.9	89.08	111.3	139.2	174	217.5
Free Cash Flow to EBITDA	73.32%	78.05%	55.45%	55.45%	55.45%	55.45%	55.45%
Compounded Discount Rate			0%	7.32%	15.94%	25.28%	35.34%
Discounted Free Cash Flow	99.95	118.9	89.08	103.7	120	138.9	160.7

Historical Data

Monetary values in CAD amounts except #	Average	LTM Jan 31	2024 Dec 31	2023 Dec 31	2022 Dec 31	2021 Dec 31	2020 Dec 31	2019 Dec 31	2018 Dec 31	2017 Dec 31	2016 Dec 31	2015 Dec 31
Revenue	496.4	895.1	867.8	837	789.1	661	354.5	374.3	286	180.5	119.7	95.26
Revenue Growth Rate	26.74%	3.15%	3.68%	6.07%	19.38%	86.46%	-5.3%	30.87%	58.45%	50.77%	25.68%	14.9%
Cost of Revenue	324	551	546	550.9	534.7	445.4	232.4	249	192.9	116.6	79.16	65.69
Gross Profit	172.4	344.1	321.7	286	254.4	215.5	122.1	125.3	93.11	63.92	40.57	29.58
Gross Margin	34.12%	38.44%	37.07%	34.17%	32.24%	32.61%	34.45%	33.48%	32.55%	35.41%	33.88%	31.05%
EBITDA	74	152.4	136.3	121.3	113	85.21	56.1	51.75	36.4	28.81	19.45	13.21
EBITDA Margin	14.81%	17.02%	15.71%	14.49%	14.33%	12.89%	15.83%	13.83%	12.72%	15.96%	16.24%	13.87%
Net Income	27.75	61.74	48.51	37.84	35.31	11.54	26.46	25.75	17.66	19.25	12.3	8.94
Net Income to EBITDA	45.03%	40.52%	35.58%	31.2%	31.24%	13.54%	47.17%	49.75%	48.52%	66.82%	63.25%	67.69%
Cash from Operating Activities	57.76	134.8	120.1	78.62	90.74	57.28	49.31	30.31	24.72	19.24	18.09	12.13
Cash from Operating Activities to EBITDA	77.71%	88.46%	88.1%	64.82%	80.27%	67.22%	87.89%	58.56%	67.91%	66.8%	92.99%	91.79%
Capital Expenditure	12.56	15.86	20.15	18.86	20.52	15.71	6.98	9.61	11.36	7.63	3.27	8.19
Capital Expenditure to EBITDA	22.26%	10.41%	14.78%	15.55%	18.15%	18.44%	12.44%	18.56%	31.2%	26.5%	16.81%	62.01%
Free Cash Flow	45.2	118.9	99.95	59.76	70.22	41.56	42.33	20.7	13.36	11.61	14.81	3.94
Free Cash Flow to EBITDA	55.45%	78.05%	73.32%	49.27%	62.12%	48.78%	75.45%	40%	36.71%	40.3%	76.17%	29.78%