Please help me calcuate the following:

Equity value per share based on MTB Ratio

Equity value per share based on P/Revenue ratio

	JetBlue Airways	Southwest Airlines Co.	Skywest Inc.	Peer Average
EV/EBITDA Multiple	5.35	6.73	5.16	5.74
P/E Multiple	9.92	13.50	8.56	10.66
Market to Book Multiple	2.14	4.00	0.67	2.27
Price/Revenue Multiple	1.07	1.49	0.33	0.96

Enterprise Value based on EV/EBITDA multiple	$1,038	$1,306	$1,001	$1,115
Plus: VA Cash					$496
Less: VA Interest-bearing debt					$265
Total Equity value based on EBITDA for VA	$1,269	$1,537	$1,232	$1,346
VA Shares Outstanding (millions)					44
Equity value per share	$29.16	$35.33	$28.31	$30.94
Equity value per share based on P/E multiple	$77.58	$105.59	$66.96	$83.38
Total Equity value for VA based on P/E multiple	$3,375	$4,593	$2,913	$3,627
Interest-bearing debt					$265
Less: Cash and equivalents					$496
Enterprise value for VA based on P/E multiple	$3,144	$4,362	$2,682	$3,396
Equity value per share based on MTB Ratio
Total Equity value based on MTB ratio	$0	$0	$0	$0
Plus: Your Company Interest-bearing debt					$265
Less: Your Company Cash and equivalents					$496
Enterprise value based on MTB ratio	($231)	($231)	($231)	($231)
Equity value per share based on P/Revenue ratio	$0	$0	$0	$0