Please do in excel and "Show formulas" tab to show work

Use the following data for the comps valuation: \begin{tabular}{|c|c|c|} \hline & P/E & P/B \\ \hline Comp 1 & 8.2 & 3.5 \\ \hline Comp 2 & 9.2 & 2.3 \\ \hline \multicolumn{2}{|c|}{ The company you're valuing: } & \\ \hline Earnings per share & 5 & \\ \hline Book value of equity per share & 17 & \\ \hline Sales per share & 11.2 & \\ \hline EBITDA per share & 4.8 & \\ \hline Net Debt per share & 4.1 & \\ \hline \end{tabular} 1. The value of equity per share based on P/E and P/B ratios (take average) is: $40.94 $42.74 $44.70 $46.40