What would the private company price be? The 300's are from a formula I inserted and they are thrown off due to the private company not having a price.

Net Debt EV Price ($/share) Shares Market Cap ($M) 100 $900 Company Name Micro Partners (M) ($M) $800 Sales ($M) $200 EBITDA ($M) $35 Earning ($M) $20 $9 $100 Private Company $0 300 ($300) $950 $190 $95 250 250 250 $0 300 ($300) $950 $190 $95 $0 300 ($300) $950 $190 $95