EFTA Document EFTA01371092

*au' sentirnes lung 014051110O Figuie 13. DO North American Class I Hail Comparative Valuation Table all Corp. 033) Nodolk Southern [Ng) On. cn Pac44 (IMP) Canada., National ICNI) Canadian Peak ICP) Class 1 Aver • • 6...3 51.60 60 Blended Avg. Held 132.60 135 17.5x 2014 EPS Hold 116.37 129 17.0x2018 EPS Sell 81.21 73 1554 2018 EPS 17.5s 2019 EP5 Sw 174.74 209 F I • 21.5% 26.6% 4.5% Its 6.4x 10.14 2.21 2.80 2.93 1.91 NOG 18% 2134 15.44 12.64 12.24 14.34 37,669 1011 6.45 6.90 7.75 7.61 14.4% 7.0% 12.2% 20.64 19.2x 17.14 17.5x 14.1, 10.0* 944 1034 8.8.818 2.5% 5.81 6.69 7.60 7.45 14.6% 15.2% 13.5% 20.0s 17.44 1534 15.64 15.64 9.64 9.0* 9.11, 59.924 1.9% 3.92 4.26 4.70 4.63 13.1% 8.9% 10.3% 20.7s 19.th 17.34 17.5* 15.4 12.5x 11.7s 1110 34.362 17% 4.54 1046 11.93 11.69 14.0% 15.5% 13.8% 19.1ts 16.7s 14.6s 15.0s 16.5x 11.4s 10.5s 10.4 1.9% 10.7. 10.4% 10.34 8.1.4 6.3* ttts 1091 11.1a 939 Ma won 94991•00 Crud*, f al merges Co USD eon 9“9009 ma a US&CAD of t 25 Soap DK. acne ark Cthrosoy Athas, AtcrSer CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL SDNY_GM_00210463 DB-SDNY-0064279 EFTA01371092