FIRM A

EV/EBITDA: 6.45

EV/EBIT:15.32

EV/REVENEUE:2.11

P/E:20.76

P/B:8.32

FIRM B

EV/EBITDA: 10.98

EV/EBIT:-13.69

EV/REVENEUE:1.46

P/E:14.62

P/B:3.82

FIRM C

EV/EBITDA: 7.26

EV/EBIT:8.76

EV/REVENEUE:0.92

P/E:6.14

P/B: 4.21

FIRM D

EV/EBITDA: 12.82

EV/EBIT:8.33

EV/REVENEUE: 1.73

P/E: 17.67

P/B: -3.13

FIRM E

EV/EBITDA: 9.11

EV/EBIT: 10.23

EV/REVENEUE: 0.78

P/E: 12.86

P/B: 4.48

Information for Firm X

Revenue

6,300,000

Cost of goods sold

2,300,000

SG&A and other indirect expenses

2,600,000

EBITDA

1,500,000

Net income

500,000

Current assets

600,000

Long-term assets

2,300,000

Current liabilities

400,000

Long-term liabilities

900,000

Debt

500,000

Cash

100,000

Net debt

400,000

Note: shares outstanding

80,000

What is the estimated share price of Firm X based on the average of relevant peer multiples?

EV/EBITDA:

EV/EBIT:

EV/REVENEUE:

P/E:

P/B:

What is the estimated share price of Firm X based on the median of relevant peer multiples?

EV/EBITDA:

EV/EBIT:

EV/REVENEUE:

P/E:

P/B: