Equity Modeling Tool

  Current Projected
Projected Stock Price:
(as of )
 Reset

* Please note, the data above is displaying unsettled grants only.

This modeller allows you to see the impact that the stock price and exchange rate have on your Long Term Incentive plans.

To get started, click the Calculate button.

Details

The following shows details for each of your various sources of Equity awards.

Stock Options
Type Grant Year Options Granted Grant Price Current Value Projected Value
2019 300 $42.00 $900 $900
2020 400 $44.00 $400 $400
Restricted Stock
Type Grant Year Units Granted Current Value Projected Value
2019 100 $4,500 $4,500
2020 200 $9,000 $9,000

Constants

The following numbers were used to calculate the LTI projections. The stock prices used from this table will be rounded to the nearest digit.

Name Attribute
US Stock Price - USD $45.00
Country us
Exchange Rate 1.00
Language en

Phrases

[NOTE: Hide this whole section from users because it is required as placeholders for chart]

Code Phrase
ChartTitle Equity Awards
ChartSubTitleCAD (Value in CAD $)
ChartSubTitleUSD Current Values vs Projected Values
ChartAxisLeft Current Value
ChartAxisRight Projected Value