The General Distribution Company (GDC) is a privately held company in the whole-sale food distribution sector. You collected data on a sample of five listed companies in the same sector which are similar to GDC. Get five estimates of GDCs equity value based on the following data:

Characteristics	GDC	Avg of 5 comparable companies
Sales	4,079 mm	6,615 mm
EBITDA	390 mm	580 mm
Cash flow to Equity Holders	102 mm	180 mm
Net Profits	168 mm	280 mm
Book Value of Equity	1,288 mm	2,100 mm
Market Capitalization	Unknown	2,646 mm
Enterprise Value	Unknown	3,584 mm
Net Debt (Debt less Cash)	856 mm	N/A

EBITDA = Earnings Before Interest, Taxes, Depreciation, and Amortization.