All figures in USD thousands unless stated

Peer Companies EV$/$EBITDA P$/$E Net Debt Equity Value Enterprise Value EBITDA Net Income

West Company $5,91411,53317,4471,086586$

East Company $5,53211,57717,1092,169809$

North Company $3,97216,73920,7111,530651$

South Company $4,29412,80917,1031,142484$

Subject Company $13,069,940296,0212,210505$

Average $18,0931,482$

Calculate the multiples of the above listed comparable companies and use the average to determine the Enterprise Value, the Equity Value and the implied Net Debt of the Subject Company.