All answers must be entered as a formula in excel.

The market value of the equity of Thompson, Inc. is $610,000. The balance sheet shows $39,000 in cash and $204,000 in debt, while the income statement has EBIT of $96,000 and a total of $143,000 in depreciation and amortization. What is the enterprise value- EBITDA multiple for this company?

Market capitalization$610,000

Cash$39,000

Debt$204,000

EBIT$96,000

Depreciation and amortization$143,000

Complete the following analysis. Do not hard code values in your calculations.

Enterprise value

EBITDA

EV-EBITDA multiple