\begin{tabular}{|l|r|} \hline Information for Firm X & Amount \\ \hline Note: shares outstanding & 294,879 \\ \hline SG\&A and other indirect expenses & $7,621,491 \\ \hline Current assets & $1,566,805 \\ \hline Long-term assets & $6,631,965 \\ \hline Long-term liabilities & $2,609,621 \\ \hline EBITDA & $4,877,052 \\ \hline Cost of goods sold & $6,280,764 \\ \hline Current liabilities & $1,098,142 \\ \hline Revenue & $17,454,001 \\ \hline Cash & $311,982 \\ \hline Debt & 1,650,990 \\ \hline Net income & $1,692,605 \\ \hline \end{tabular} Fill in the following table. \begin{tabular}{l|c|c|c|c|c} \hline & EV/EBITDA & EV/EBIT & EV/Revenue & P/E & P/B \\ \hline What is the estimated share price of Firm X based on the average of relevant peer multiples? & $160.73 & $49.20 & $87.60 & $81.01 & \\ \hline What is the estimated share price of Firm X based on the median of relevant peer multiples? & $125.78 & $54.31 & $89.08 & $94.94 \\ \hline \end{tabular} \begin{tabular}{|l|r|} \hline Information for Firm X & Amount \\ \hline Note: shares outstanding & 294,879 \\ \hline SG\&A and other indirect expenses & $7,621,491 \\ \hline Current assets & $1,566,805 \\ \hline Long-term assets & $6,631,965 \\ \hline Long-term liabilities & $2,609,621 \\ \hline EBITDA & $4,877,052 \\ \hline Cost of goods sold & $6,280,764 \\ \hline Current liabilities & $1,098,142 \\ \hline Revenue & $17,454,001 \\ \hline Cash & $311,982 \\ \hline Debt & 1,650,990 \\ \hline Net income & $1,692,605 \\ \hline \end{tabular} Fill in the following table. \begin{tabular}{l|c|c|c|c|c} \hline & EV/EBITDA & EV/EBIT & EV/Revenue & P/E & P/B \\ \hline What is the estimated share price of Firm X based on the average of relevant peer multiples? & $160.73 & $49.20 & $87.60 & $81.01 & \\ \hline What is the estimated share price of Firm X based on the median of relevant peer multiples? & $125.78 & $54.31 & $89.08 & $94.94 \\ \hline \end{tabular}