For CME, Inc, given the projected Income statement for 2021 and the estimated EBITDA Multiple of 11.5X for next year. The balance sheet shows cash & marketable securities balance equal to $3,500 and the firm's short-term debt is $1,375 and long term debt is $2.150. Lastly, the firm has 15,000 shares outstanding. Find the equity value per share, Proforma Sales cogs Gross Profit S.G&A -EBITDA Depr&Amort -EBIT -interest expense FEBT 2021 $15,000 $2,100 $12,900 $1,800 $11,100 $1,500 $9,600 $1,300 $8,300 $1,743 $6,557 $6,6 -taxes =Net income EPS