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	7.53	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

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?