Need help with the proper equations to solve the following blank spaces my formulas are not working correctly.

Historical Multiples: Average A Average EPS Average Book Value Jx Equity aluations using Multiples and Transactions B E Equity Valuations using Multiples and Transactions BV JTM Book Value Average EBITDA JTM EBITDA (Last 4Q) Firm Value Debt Value Equity Value Average Premium JTM EPS Average Sales JTM Sales (Last 4Q) Firm Value Debt Value Equity Value Average Pre-Announcement Stock Price Synergy Pre-Announcement Stock Price EPS 17.0 3.0 Last 4Q Est. 2021 4.00 4.15 22.50 D Sales EBITDA Premium 2.0 Est. 2022 4.33 3,722 1,800 10.0 744 F 1,800 35.0% 45.00 G Synergy 25.0% 45.00 H I Shares outstanding (M)- 68.50 Northern Eastern Central Northern Eastern Central Northern Eastern Central WACC 2020 Dividends Dividends Growth/yr. 3.80 3.40 2.85 Dividend Stream 2021 3.1% 3.0% 2.9% 6.0% 2022 DDM Value of each Firm $/share TV Historical Multiples: Average A Average EPS Average Book Value Jx Equity aluations using Multiples and Transactions B E Equity Valuations using Multiples and Transactions BV JTM Book Value Average EBITDA JTM EBITDA (Last 4Q) Firm Value Debt Value Equity Value Average Premium JTM EPS Average Sales JTM Sales (Last 4Q) Firm Value Debt Value Equity Value Average Pre-Announcement Stock Price Synergy Pre-Announcement Stock Price EPS 17.0 3.0 Last 4Q Est. 2021 4.00 4.15 22.50 D Sales EBITDA Premium 2.0 Est. 2022 4.33 3,722 1,800 10.0 744 F 1,800 35.0% 45.00 G Synergy 25.0% 45.00 H I Shares outstanding (M)- 68.50 Northern Eastern Central Northern Eastern Central Northern Eastern Central WACC 2020 Dividends Dividends Growth/yr. 3.80 3.40 2.85 Dividend Stream 2021 3.1% 3.0% 2.9% 6.0% 2022 DDM Value of each Firm $/share TV