Question VI. (13 Marks) Using the following table, please answer the question below. Publicly Traded Comparable Company Analysis Confidential Enterprise Value Current Stock Price Equity Value (CSMM) Enterprise Value/EBITDA LTM LFY + 1 LFY + 2 Equity Value/Net Income LTM LFY +1 LFY + 2 5 Year Est. EPS CAGR Company (CSMM) Company A $24.89 $3,986 $3,679 8.2x 7.4x 6.8x 14.6x 14.Ix 13.6x 5.0% Company B $17.86 $3,765 $3,321 7.9x 7.6x 7. Ix 14.3x 14.0x 13.7x 4.5% Company C $29.70 $3,687 $3,484 8.IX 7.7x 7.2x 14.4% 14.0x 13.2x Company D $23.45 $3,599 $3,212 10.4x 8.Ox 7.5x 18.2x 14.9x 14.3x 5.3% Company E $19.80 $3,463 $3,145 8.5x 7.9x 7.3x 15.0x 14.5x 14.1x 5.1% Company F $15.23 $3,422 $3.198 7.8% 7.2x 6.7x 14.1x 13.6% 13.0x Mean $3,654 $3,340 8.5x 7.6% 7.1x 15.1x 14.2x 13.7% 4.8% Median $3,643 $3,267 8.2x 7.7x 7.2x 14.5x 14.1x 13.7x 4.9% You have the following information about the company SEESaw which you are trying to value: (amounts in millions) EBITDA Net Income LTM $436.0 $162.1 LFY +1 $475.0 $170.4 LFY +2 $503.0 $183.0 In addition, you know that "SEESaw has Net Debt of $432 million and 95 million shares outstanding. What is SEESaw worth on a per share basis, given the publicly traded comparable company analysis shown above? (13 Marks)