Calculate the EV $/$ FY $2$ EBITDA multiple using the information below.

Forecast year Forecast year

Valuation date FY $1$ FY $2$

Share price $12\mathrm{.}2012\mathrm{.}4012\mathrm{.}80$

Diluted shares outstanding $1,000\mathrm{.}01,020\mathrm{.}01,050\mathrm{.}0$

Diluted WASO $950\mathrm{.}0970\mathrm{.}0990\mathrm{.}0$

Net debt $4,500\mathrm{.}04,200\mathrm{.}03,000\mathrm{.}0$

EBIT $1,000\mathrm{.}01,054\mathrm{.}01,111\mathrm{.}0$

Depreciation and amortization $200\mathrm{.}0210\mathrm{.}0230\mathrm{.}0$

Select one:

$12\mathrm{.}45$

$12\mathrm{.}00$

$12\mathrm{.}26$

$11\mathrm{.}69$