Please upload your Excel with your related calculations using the data found in the slides on relative valuation

remember you are expected to provide the range of values for the Equity and for the Enterprise Value.

ABC relative Valuation (1) Value Company ABC using the following data: Sales 330 million euros Ebitda: 48 million euros Net earnings: 22 million euros FCF 30 million euros debt: 80 million euros Cash: 20 million euro Refer to next slide for ABC's competitors ABC relative Valuation (2) PIE RATIO EBITDA MULTIPLE FCF MULTIPLE Competitor 1 8.0 5.0 9.0 Competitor 2 6.0 3.6 7.5 Competitor 3 8.5 5.3 9.4 Competitor 4 10.0 5.4 10.5