You are analyzing Company A and Company B in order to value both companies subordinated unsecured bonds and stock. Companies A and B are in the same industry. Company As and Bs LTM EBITDA is $650 million and $725 million, respectively. Company As stock is currently trading at $9.00/share; Company Bs stock is trading at $2.50/share

To accomplish the valuation, you collect the following data on other companies in the same industry.

(in millions)

	TEV	LTM EBITDA
Company C	2,478.45	391.9
Company D	6,784.8	1,524.7
Company E	6,226.48	1,197.4
Company F	1,575	225

What is the value of Company As stock and subordinated bonds given the capital structure below?

(in millions)

Company A's Cap Structure
First Senior Secured Bank Debt	600
Second Lein Senior Secured Bonds	425
Senior Unsecured	500
Sebordinated Unsecured Bonds	750
Common Shares Outstanding	125