please show formulas

1.2. Currently Nike had EPS of $1.69, EBITDA of $4,499 million, net debt of $1,309 million (this is Debt - Cash), and 1,250 million shares outstanding a. Using the average P/E multiple in following, estimate Nike's share price. b. What range of share prices do you estimate based on the highest and lowest P/E multiples in the table? c. Using the average enterprise value to EBITDA multiple in the table, estimate Nike's share price. d. What range of share prices do you estimate based on the highest and lowest enterprise value to EBITDA multiples in the table? Comparable Multiples Name Adidas AG Puma AG Market Cap ($ million) 62,138 14,516 Enterprise Value ($ million) 68,086 14,951 3,970 5,062 Average: P/E 96.70 171.83 25.63 46.88 85.26 Enterprise Value/Sales 2.87 2.44 3.21 1.22 2.44 Enterprise Value/ EBITDA 25.94 56.00 21.55 16.91 30.10 Crocs, Inc. Skechers U.S.A. 3,750 5,010 1.69 Nike's Data EPS EBITDA (million) Net Debt (million) # of Shares (million) $ $ $ 4,499 1,309 1,250 a. Using the average P/E multiple in the table above, estimate Nike's share price. 3 pts Nike share price estimate b. What range of share prices do you estimate based on the highest and lowest P/E multiples in Table above? 4 pts Highest P/E Lowest P/E Highest price estimate Lowest price estimate c. s in Table 10.1, estimate Nike's share price. 4 pts million Enterprise value (million) Share price estimate d. What range of share prices do you estimate based on the highest and lowest enterprise value to EBITDA multiples. 4 pts Highest EV / EBITDA Lowest EV / EBITDA Highest share price estimate Lowest share price estimate 1.2. Currently Nike had EPS of $1.69, EBITDA of $4,499 million, net debt of $1,309 million (this is Debt - Cash), and 1,250 million shares outstanding a. Using the average P/E multiple in following, estimate Nike's share price. b. What range of share prices do you estimate based on the highest and lowest P/E multiples in the table? c. Using the average enterprise value to EBITDA multiple in the table, estimate Nike's share price. d. What range of share prices do you estimate based on the highest and lowest enterprise value to EBITDA multiples in the table? Comparable Multiples Name Adidas AG Puma AG Market Cap ($ million) 62,138 14,516 Enterprise Value ($ million) 68,086 14,951 3,970 5,062 Average: P/E 96.70 171.83 25.63 46.88 85.26 Enterprise Value/Sales 2.87 2.44 3.21 1.22 2.44 Enterprise Value/ EBITDA 25.94 56.00 21.55 16.91 30.10 Crocs, Inc. Skechers U.S.A. 3,750 5,010 1.69 Nike's Data EPS EBITDA (million) Net Debt (million) # of Shares (million) $ $ $ 4,499 1,309 1,250 a. Using the average P/E multiple in the table above, estimate Nike's share price. 3 pts Nike share price estimate b. What range of share prices do you estimate based on the highest and lowest P/E multiples in Table above? 4 pts Highest P/E Lowest P/E Highest price estimate Lowest price estimate c. s in Table 10.1, estimate Nike's share price. 4 pts million Enterprise value (million) Share price estimate d. What range of share prices do you estimate based on the highest and lowest enterprise value to EBITDA multiples. 4 pts Highest EV / EBITDA Lowest EV / EBITDA Highest share price estimate Lowest share price estimate