You are trying to value the equity of a company with total Sales of 200, Comprehensive income of 10, and Common shareholders equity of 100. You decide to conduct a comparable companies valuation using the following three comparable companies:

	Comparable X	Comparable Y	Comparable Z
Income Statement
Sales	500	300	400
Operating income (after tax)	100	20	60
Net financial expense (after tax)	(30)	0	(50)
Comprehensive income	70	20	10
Balance Sheet
Operating assets	550	400	650
Operating liabilities	(100)	(100)	(150)
Net operating assets	450	300	500
Financial obligations	300	0	450
Financial assets	(50)	0	(50)
Net financial obligations	250	0	400
Common shareholders equity	200	300	100
Market Data
Price	8	3	1
Shares outstanding	100	250	200
Market capitalisation	900	750	200

You include all three companies in your multiples calculation. What is the value of your company using the mean P/B multiple?