Remember mergers and acquisitions are based on years of data, not just one year. Therefore, you will have to calculate different financial criteria for all $3$ years. Please upload a Word or Excel file to show your calculations for the following data, similar to how you did for your first evaluation. If you use any other financial methods please include those too.

Book Value and BV Per Share

Market Cap

EBITDA

Earnings Multiplier Per Share$/$Total

Enterprise Value$/$EV Ratio

PV of Growing Perpetuity

Growth Rate

Discount Cash Flow

December $31,2017$

Cash $ $25,000$ Short$-$term liabilities $60,000$

Marketable securities $10,000$ Mid$-$term liabilities $35,000$

Accounts receivable $50,000$ Long$-$term liabilities $140,000$

Inventories $85,000$ Common Equity $135,000$

Plant, net $200,000\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_$

TOTAL ASSETS $$370,000$ Total L $+$ E $$370,000$

You will need to submit the following:

Your calculations with answers$/$results$.$ Show me the math, not just the answer!

You valuation analysis, how did you determine this data and your final answer. Feel free to use charts, graphs, examples.