Please solve for ALL the GREEN SHADED areas. There should be a value and a formula for each (excel formula please)

Thanks in advance!

EV/EBITDA Healthineers Divisional EBITDA Comparable company for 2019 (millions of euros) Imaging Philips 11.0 EBITDA Elekta 11.5 Company Level 100% 0 Varex 10.6 Imaging 61% Varian 16.2 Diagnostics 27% Hologic 10.7 Advanced Therapies 12% Median Premium/discount rate to median EBITDA Multiple Estimated Enterprise Value Multiple for Healthineers Imaging Imaging Diagnostics Qiagen 11.2 Hologics 10.7 Tecan 17.3 Thermo Fisher 15.4 Danaher 14.8 Median Premium/discount rate to median Multiple for Healthineers Diagnostics Diagnostics 0 0 Advanced Therapies Philips 11.0 Elekta 11.5 Varex 10.6 Varian 16.2 Hologic 10.7 Intuitive Surgical 30.0 Median Premium/discount rate to median Multiple for Healthineers Advanced Therapies Advanced Therapies TOTAL Enterprise value 0 subtract net debt 0 subtract minority interests 0 subtract unfunded pension liability 10 Value of equity Number of shares 1,000 Value per share (EUR