Need help, thank you!

1 (25 pts) Using the data provided in the Table below, fill out the missing sections to conduct a peer multiples valuation. Company Name P/E A Price ($/share) $9.45 $5.68 $18.11 $12.27 $9.03 Market Data Market Cap Net Debt EV (SM) ($M) ($M) 945 125 7,100 200 906 25 7,730 350 13,545 0 Shares (M) 100 1,250 50 630 1,500 B Financial Data Valuation Sales EBITDA Earnings EV/Sales EV/EBITDA ($M) ($M) ($M) 268 76 47 4,136 778) 412 443 961 561 1,949 528 294 6,622 795 423 D E ? ? Average: Median