Assume the company is sold at the end of 2013 for a 9x multiple. What is the equity return?

 

REVENUES COGS GROSS PROFIT SG&A DEPRECIATION OPERATING INCOME INTEREST EXPENSE CAP EX DEBT 2011 44,500 32,500 12,000 4,100 1,270 6,630 1,900 2,300 31,600 2012 47,000 34,000 13,000 4,300 1,300 7,400 1,700 2,300 26,600 2013 51,000 36,800 14,200 4,450 1,350 8,400 1,300 2,400 18,000