i need help please do it on excel

Calibrl (Body) 24 General Aur Copy ~ Format Paste 2 Wrap Text Merge & Center B IU $ % 128.00 Conc Form B6 fx A B KKR is thinking of listing a portfolio company, Dollar General, in an IPO offering, KKR owns 60% of Dollar General, with the founder and his family owning the remaining 40% 10 11 12 Goldman Sachs in the investment banker handling the IPO. Your job is to value Dollar General for its IPO, using the data below on Dollar General, and and Dollar Tree, the closest publicly traded comp. After the IPO, there will be 1,000 shares total shares outstanding KKR will reduce its ownership to 30% (that is, they will sell half their stake in the IPO). The founder will not sell any shares in the IPO 13 14 15 16 14 BERGET 21100 BREV LTDA where 16 22 DOLLAR TREE 1 2 Questions: MA What the BGUIR EVITA! 1. What the door General TRIVITOA 317 What Amedelye your /A Ticker BY EBITDA 240 4 5 6 was the foular General met 104 What is the market per BV 512 What are the tow you wonterte / ETDA Guita Grat we ND We apolu 7 8 9 10 PO Med these two what blog de D61 The present Goldmand the The White the IPOH ST 7.30 Net 11 12 Shirts Gothard to co www to LRT TO Who wore behet 3000MG A 99 tv EW when TE 10 Questions: POLUAR TREE i DOLLAR GENERAL 30 IS E WDA ANI ta DE V MG ISP w ol DONT PUR 11 TTBAS wat www.com Download, Ma Dollar (MO Questions How to water med bir hat, what is the VP 400 Dotar Berawal and the personnes in stoc. w Duter General reed to! ILI AssameDetergeneral there we ding to the name of the deal with well General have to 21000 Motrates Dollar 200 SUS 4.34 ENDA Transaction value Net Det Martat TV Mart Bir De MYO FD 10 31 EV 1,001 MS Shares MSDS 2345 MOS) MOS 3D 3:40 2020/2009 Rev Growth 2017/2018 M Growth SON 10N IWDA ENTDAN 1.75 153 15 Calibrl (Body) 24 General Aur Copy ~ Format Paste 2 Wrap Text Merge & Center B IU $ % 128.00 Conc Form B6 fx A B KKR is thinking of listing a portfolio company, Dollar General, in an IPO offering, KKR owns 60% of Dollar General, with the founder and his family owning the remaining 40% 10 11 12 Goldman Sachs in the investment banker handling the IPO. Your job is to value Dollar General for its IPO, using the data below on Dollar General, and and Dollar Tree, the closest publicly traded comp. After the IPO, there will be 1,000 shares total shares outstanding KKR will reduce its ownership to 30% (that is, they will sell half their stake in the IPO). The founder will not sell any shares in the IPO 13 14 15 16 14 BERGET 21100 BREV LTDA where 16 22 DOLLAR TREE 1 2 Questions: MA What the BGUIR EVITA! 1. What the door General TRIVITOA 317 What Amedelye your /A Ticker BY EBITDA 240 4 5 6 was the foular General met 104 What is the market per BV 512 What are the tow you wonterte / ETDA Guita Grat we ND We apolu 7 8 9 10 PO Med these two what blog de D61 The present Goldmand the The White the IPOH ST 7.30 Net 11 12 Shirts Gothard to co www to LRT TO Who wore behet 3000MG A 99 tv EW when TE 10 Questions: POLUAR TREE i DOLLAR GENERAL 30 IS E WDA ANI ta DE V MG ISP w ol DONT PUR 11 TTBAS wat www.com Download, Ma Dollar (MO Questions How to water med bir hat, what is the VP 400 Dotar Berawal and the personnes in stoc. w Duter General reed to! ILI AssameDetergeneral there we ding to the name of the deal with well General have to 21000 Motrates Dollar 200 SUS 4.34 ENDA Transaction value Net Det Martat TV Mart Bir De MYO FD 10 31 EV 1,001 MS Shares MSDS 2345 MOS) MOS 3D 3:40 2020/2009 Rev Growth 2017/2018 M Growth SON 10N IWDA ENTDAN 1.75 153 15