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. NEED IT ASAP!!!! FULL IN THE BLANK
Peer	EV/EBITDA	EV/EBIT	EV/Revenue	P/E	P/B
Firm A	7.53	7.78	0.61	11.43	3.29
Firm B	9.26	11.37	1.60	-3.69	4.10
Firm C	7.46	18.93	1.61	15.70	8.51
Firm D	8.34	9.14	1.59	14.90	1.85
Firm E	6.88	-5.34	1.10	11.13	5.63
Firm F	16.95	18.80	1.67	24.21	1.85
Average	9.40	10.11	1.36	12.28	4.21
median	8.34	10.11	1.59	12.28	4.10
Information for Firm X	Amount
Cash	$556,267
Cost of goods sold	$11,390,951
Current assets	$2,767,255
Current liabilities	$1,990,809
Long-term assets	$12,611,291
Long-term liabilities	$4,346,673
Net income	$3,271,079
Note: shares outstanding	467,962
Revenue	$30,232,497
SG&A and other indirect expenses	$13,004,649
Debt	$2,426,210
EBITDA	$8,350,059
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?