Criteria: Company XYZ closing stock price is $18.00/share XYZ has 1,000 shares outstanding, and 100 exercisable options outstanding with an average exercise price of $4.50 XYZ has total debt of $8,000 and cash of $350 XYZ Income Statement Items Sales Cost of Goods Sold Gross Profit Sales, General, and Administrative (a)2,000 Depreciation Operating Income Interest Expense Pre-lax Income laxes Net Income (a) Includes a one-time legal settlement of $1,000 ($600 after-tax) Stated $12,000 8,000 4,000 1,000 1,000 710 290 116 $174 Calculate: . XYZ Enterprise and Equity Value Multiples of Sales, EBITDA, EBIT and Net Income