The first table presents multiples for 5 peers of Firm X and the second table presents information for Firm X. Use approaches that are consistent with the approach covered in class. Do not round. Use Excel to avoid rounding. Peer Firm A Firm B Firm C Firm D Firm E Firm F EV/EBITDA 7.23 10.93 7.82 8.03 13.94 7.26 EV/EBIT 15.42 14.59 -4.96 9.75 8.13 8.06 EV/Revenue 2.38 1.43 1.93 1.09 2.43 0.62 P/E 24.31 13.39 15.68 -5.32 18.75 14.86 P/B 10.25 3.88 1.56 4.84 2.39 3.69 Information for Firm X Amount Net income $1,023,019 Long-term liabilities $1,495,998 Long-term assets $4,031,869 Current assets $936,704 Debt $908,374 SG&A and other indirect expenses $4,082,716 EBITDA $2,862,750 Cash $192,260 Cost of goods sold $3,579,691 Revenue $11,044,845 Note: shares outstanding 182,356 Current liabilities $673,406 Fill in the following table. EV/EBITDA EV/EBIT EV/Revenue P P/E P/B What is the estimated share price of Firm X based on the average of relevant peer multiples? What is the estimated share price of Firm X based on the median of relevant peer multiples? The first table presents multiples for 5 peers of Firm X and the second table presents information for Firm X. Use approaches that are consistent with the approach covered in class. Do not round. Use Excel to avoid rounding. Peer Firm A Firm B Firm C Firm D Firm E Firm F EV/EBITDA 7.23 10.93 7.82 8.03 13.94 7.26 EV/EBIT 15.42 14.59 -4.96 9.75 8.13 8.06 EV/Revenue 2.38 1.43 1.93 1.09 2.43 0.62 P/E 24.31 13.39 15.68 -5.32 18.75 14.86 P/B 10.25 3.88 1.56 4.84 2.39 3.69 Information for Firm X Amount Net income $1,023,019 Long-term liabilities $1,495,998 Long-term assets $4,031,869 Current assets $936,704 Debt $908,374 SG&A and other indirect expenses $4,082,716 EBITDA $2,862,750 Cash $192,260 Cost of goods sold $3,579,691 Revenue $11,044,845 Note: shares outstanding 182,356 Current liabilities $673,406 Fill in the following table. EV/EBITDA EV/EBIT EV/Revenue P P/E P/B What is the estimated share price of Firm X based on the average of relevant peer multiples? What is the estimated share price of Firm X based on the median of relevant peer multiples