Jason Kidwell is considering whether or not to acquire a local toy manufacturing company, Toys'n Things Inc. The company's annual income statements for the last three years are as follows:

	2014	2013	2012
Revenues	$2,243,155	$2,001,501	$2,115, 002
Cost of goods sold	($1,458,051)	($1,300,976)	($1,374,751)
Gross profits	$785,104	$700,525	$740,251
Depreciation and administrative expenses	($574,316)	($550,150)	($561,500)
Net operating income	$210,798	$150,375	$178,751

A. Jason has learned that small private companies such as this one typically sell for EBITDA multiples of three to four times. Depreciation expense equals $50,000 per year. What value would you recommend Jason put on the company? B. The current owner of Toys'n Things indicated to Jason that he would not take less than five times 2014 EBITDA to sell out. Jason decides that, based on what he knows about the company, the price could not be justified. However, upon further investigation, Jason learns that the owners wife is paid $100,000 a year for administrative services that Jason thinks could be done by a $50,000 per year assistant. Moreover, the owner pays himself a salary of $250,000 per year to run the business, which Jason thinks is at least $50,000 too high based on the demands of the business. In additions, Jason thinks that by outsourcing raw materials to Asia, he can reduce the firms cost of goods sold by 10%. After making adjustments for excessive salaries, what value should Jason place on the business? Can Jason justify the value the owner is placing in the business?