AutoSave Data Review View Tell me Formulas Home Insert Draw Page Layout = X General ' Times New Roman 14 Paste BIU a. Av $ % 9 68 A1 A c Complete the steps below wsing cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a specific Excel function is to be used the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formular, usually the Given Data section After researching the competitors of El Enterprises, you determine that most comparable firms have the following valuation ratios: Comp! 12.0 19.0 Comp 2 11.0 Comp 3 12.5 Comp 4 10.0 EV/EBITDA 18.0 20.0 17.0 EJH Enterprises had EPS of S2, EBITDA of $300 million, $30 million in cash, sto million in debt, and 100 million shares outstanding. What range of prices is consistent with both sets of multiples? EPS EBITDA (000) Cash (000) Debt (000) Shares outstanding (000) S s s s 2.00 300,000 30,000 40,000 100,000 Comp 1 Comp 2 Comp 3 Comp 4 EV/EBITDA P/E Maximum value Minimum value Requirements 10-16 + 19