The first table presents multiples for 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	EV/EBITDA	EV/EBIT	EV/Revenue	P/E	P/B
Firm A	7.66	8.45	0.63	14.41	4.09
Firm B	7.55	18.49	2.08	23.36	11.66
Firm C	12.10	11.91	1.40	10.85	3.72
Firm D	7.17	-5.52	1.61	18.67	1.66
Firm E	7.21	9.68	1.21	-4.68	4.58
Firm F	16.62	9.72	1.95	22.07	1.95

Information for Firm X	Amount
Note: shares outstanding	294,879
SG&A and other indirect expenses	$7,621,491
Current assets	$1,566,805
Long-term assets	$6,631,965
Long-term liabilities	$2,609,621
EBITDA	$4,877,052
Cost of goods sold	$6,280,764
Current liabilities	$1,098,142
Revenue	$17,454,001
Cash	$311,982
Debt	1,650,990
Net income	$1,692,605

Fill in the following table.
	EV/EBITDA	EV/EBIT	EV/Revenue	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?	??	??	??	??	??