scenario: You are advising HealthRx on a potential sale of its business (a "sell side"). You have been assigned the task of performing a comparable company analysis for HealthRx in order to present a reasonable valuation range for HealthRx. You have compiled a the relevant data in the file we've given you above. Question: Excluding HealthRx from the peer group, what is the per share equity value of HealthRx based on the average peer group LTM P/E ratio? O 38.81 O 38.38 39.04 O 40.36 55.15 h O JO C FINCISED ^ A B C D E F H J K M 2 Last Twelve Months (LTM) - Operating results Year 1 Forecast - Calendar Year Diluted Share 3 shares price Net debt Revenues EBITDA Non-GAAP EBIT GAAP EPS Revenues EBITDA Non-GAAP EBIT GAAP EPS 4 HealthRx 3,934.1 120.5 1201.3 111,223.3 25,343.1 13,013.4 1.87 115,672.2 26,356.8 13,533.9 1.94 S Peer 1 6,884.0 113.0 (763.0) 116,525.0 33,792.3 28,385.5 6.53 125,847.0 38,861.1 33,031.9 7.18 6 Peer 2 7,743.0 7 Peer 3 16,960.0 B Peer 4 620.5 101.0 29.0 57.0 65.0 103,264.0 33,044.5 29,079.1 7.43 116,688.3 47,253.6 38,748.0 7.80 (550.0) 88,840.0 31,094.0 23,009.6 1.18 95,058.8 41,044.1 28,730.9 1.22 155.0 15,140.0 6,813.0 4,701.0 2.06 17.259.6 9,810.7 6.867.5 2.26 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Sheet! Ready Cheplay Settings A E Type here to search O 623 PM 8/4/2021