Publicly Traded Comparable Company Analysis Confidential Enterprise Equity Stock Price Value Value Enterprise Value/EBITDA Equity Value/Net Income 5 Year Est. Company 11/16/16 (C$MM) (C$MM) LTM LFY + 1 LFY + 2 LTM LFY + 1 LFY + 2 EPS CAGR Company A $24.89 $4,987 $4,589 9.3x 9.1x 8.9x 14.6x 14.1x 13.6x 5.0% Company B $17.86 $4,695 $4,282 9.1x 8.7x 8.6x 14.3x 14.0x 13.7x 4.5% Company C $29.70 $4,682 $4,198 8.8x 8.6x 7.2x 14.4x 14.0x 13.2x 4.8% Company D $23.45 $4,623 $4,056 8.9x 8.6x 8.3x 18.2x 14.9x 14.3x 5.3% Company E $19.80 $4,587 $4,036 8.5x 7.9x 7.3x 15.0x 14.5x 14.1x 5.1% Company F $15.23 $4,562 $3,984 8.6x 8.2x 7.8x 14.1x 13.6x 13.0x 4.0% Mean $4,689 $4,191 8.9x 8.5x 8.0x 15.1x 14.2x 13.7x 4.8% Median $4,653 $4,127 8.9x 8.6x 8.1x 14.5x 14.1x 13.7x 4.9%

(amounts in millions) LTM LFY + 1 LFY + 2 EBITDA $682.0 $749.0 $802.0 Net Income $324.2 $351.4 $386.

In addition, you know that "WooHoo" has Net Debt of $879 million and 78 million shares outstanding. What is "WooHoo" worth on a per share basis, given the publicly traded comparable company analysis shown above? Please show your work. (13 marks)