Dear Miss, Mister, I can't find an answer on the 4 quick questions of this case. Could you help ?

Case 2: Multiples valuation and capitalization table Terra X is a private company involved in environmental waste disposal owned by 2 shareholders A and B Terra X is looking to raise its share capital by 10 million USD in order to finance a new plant. Due to personal reasons Shareholder A needs to sell part of his shares for an amount equal to USD 1 mill Investor C proposes to (i) acquire the shares sold by shareholder A and (ii) fully subscribe the reserved c Based on the information below: 1) What would be the pre money equity value of Terra X based on the comparable analysis using the 2) What would be the pre money equity value of Terra X based on the comparable analysis using the 3) What is the post money equity value of Terra X after the transaction assuming you use the valuati 4) What is the percentage owned by Shareholder A in Terra X post transaction assuming you use the v Ownership structure Shareholder A Shareholder B number of shares Terra X Summary Income Statement (USD millions) Revenues EBITDA EBIT Net Income Terra X Summary Balance Sheet (USD millions) Fixed assets Current assets Cash Receivables Inventory Other current assets Total current assets Total Assets Long term debt Current liabilities Current portion of long term debt Payables Other operating current liabilities Total current liabilities Total Liabilities Shareholders equity Financial data of comparable companies (assume all mentioned companies are comparable) Company Air & Water Allwaste Browning Ferris Chemical Waste Groundwater Intn'l Tech. 55% 45% 1,200,000 11 6.2 5.6 3.8 30.00 4.00 80.00 40.00 5.00 129.00 159.00 7.28 2.20 22.00 10.00 34.20 41.48 117.52 Share price EBITDA/Share EPS $15.00 $14.00 $46.00 $17.00 $72.00 $14.70 $5.50 $5.90 $11.50 $3.75 $14.45 $3.35 $1.60 $1.40 $1.45 $2.00 $9.00 $1.60 Ionics Inc. Laidlaw Inc. OHM Corp. Rollins Safety-Kleen Average P/E Ratio $123.00 $46.00 $29.00 $16.00 $29.00 $31.00 $5.85 $5.65 $3.65 $9.25 $18.00 $9.00 $5.00 $1.00 $2.00 2 shareholders A and B. new plant. unt equal to USD 1 million. subscribe the reserved capital increase. able analysis using the P/E multiple, and what are the implied EV/Revenue, EV/EBITDA and EV/EBIT multiple able analysis using the EV/EBITDA multiple, and what are the implied EV/Revenue, EV/EBIT multiple and P/E ing you use the valuation in question 1) assuming you use the valuation in question 1) DPS $0.00 $0.00 $0.68 $0.15 $0.00 $0.00 Net debt/Share P/E Ratio $2.00 $1.00 $5.40 $6.00 $8.00 $1.00 9.4 10.0 31.7 8.5 8.0 9.2 $0.00 $0.12 $0.00 $0.00 $0.36 $22.30 $3.00 $2.50 $3.00 $3.00 6.8 5.1 5.8 16.0 14.5 11.4 V/EBIT multiple ultiple and P/E Case 1: Profit & Loss Statement reconciliation 1) If Use the below data to complete Profit & Loss Statement: 2) depreciation increases by 20%,the what would be the net cash change on the balance sheet? 1) What would be the pre money enterprise value of Terra X based on the Case 2: Multiples andmultiple, capitalization comparable analysis using the P/E and what are X the implied 2) What would bevaluation the pre money equity value of table Terra based on the EV/Revenue,analysis EV/EBITDA and EV/EBIT multiple comparable using the EV/EBITDA multiple, and what are the implied EV/Revenue, and P/Evalue of Terra X after the transaction 3) What isEV/EBIT the postmultiple money equity assuming you use the valuation in question 1) 4) What is the percentage owned by Shareholder A in Terra X post transaction assuming you use the valuation in question 1) Case 4: Modeling 1) Please fill in the yellow highlights using the assumptions mentioned below 2) Use the DCF method to calculate the Equity Value of the Company at end of Y 3) What are the implied EV/Revenue, EV/EBITDA and P/E multiples of the DCF valu 4) What is the IRR of investing in the company assuming i) you buy 50% of the co 5) What is the IRR breakdown in terms of contributions from multiple abritrage, Total Guidelines 1) If the methodology is correct and the calculations are not, we should give 50% of the grade 2) Each error should be accounted for only once Grading scale Grade (Name of Grader) 5% 10% 10% 10% 10% 10% 15% 10% 5% 10% 5% 100% ld give 50% of the grade 0%