How would you value AdMob at the end of 2009?

1. As a stand-alone firm by filling in the following table. AdMob's Nov. 2019 revenue was estimated to be 60million. This suggests that Google's offers price for AdMob is a multiple of 12-17 times. AdMob was acquired for $750million.

2. As an acquisition target