Please show work and give numerical answers not just formulas THANK YOU!

You want to estimate the value of your company's equity on a per share basis. To do so$,$ you have collected the information below for $3$ comparable companies.

Assume that your company has the same expected future growth and reinvestment needs as the comparable companies.

$\backslash$table$[[,$Comp $1,$Comp $2,$Comp $3,],[$Current Price,$20\mathrm{.}00,,32\mathrm{.}00,16\mathrm{.}00,],[$Earnings Per share,$1\mathrm{.}00,,1\mathrm{.}82,0\mathrm{.}93,],[$BV per Share,$6\mathrm{.}87,,12\mathrm{.}80,5\mathrm{.}35,],[$Sales per Share,$12\mathrm{.}62,,18\mathrm{.}82,7\mathrm{.}62,$Mean$],[$ROE$,,15\%,14\%,17\%,],[$Net Margin,,$8\%,10\%,12\%,],[\frac{D}{E},,0\mathrm{.}4,0\mathrm{.}5,0\mathrm{.}45,]]$

Multiples:

$\frac{P}{E}$

P$/$BK

$\frac{P}{S}$

$\backslash$table$[[$Mean$,,,],[$cos$,$Mes,,$],[$Los$,$cat,,$]]$

$(1)$

$(2)$

$(1)(2)$

Multiple

Our Company

Comp

Metric

Multiple

Implied

Value

Based on the above information, what would you consider the appropriate value of company under consideration.