Q# $4.(25$ pts$.)$

You want to estimate the value of your company's equity on a per share basis. To do so$,$ you have collected the information below for $3$ comparable companies.

Assume that your company has the same expected future growth and reinvestment needs as the comparable companies.

$\backslash$table$[[,$Comp $1,$Comp $2,$Comp $3,],[$Current Price,$20\mathrm{.}00,32\mathrm{.}00,16\mathrm{.}00,],[$Earnings Per share,$1\mathrm{.}00,1\mathrm{.}82,0\mathrm{.}93,],[$BV per Share,$6\mathrm{.}87,12\mathrm{.}80,5\mathrm{.}35,],[$Sales per Share,$12\mathrm{.}62,18\mathrm{.}82,7\mathrm{.}62,$Mean$],[$ROE$,15\%,14\%,17\%,],[$Net Margin,$8\%,10\%,12\%,],[\frac{D}{E},0\mathrm{.}4,0\mathrm{.}5,0\mathrm{.}45,]]$

$\backslash$table$[[,,$Per$],[$Our Company Information:,Share$],[$Assets$,$$$15,150,000,],[$Debt$,$$$3,000,000,],[$Equity$,$$$12,150,000,],[$Shares$,,],[$outstanding:$,1,000,000,],[$Sales$,$$$18,110,000,],[$Net Income,$$1,950,000,],[$Margin$,10\mathrm{.}8\%,],[$D$/$E$,0\mathrm{.}25,],[$ROE$,16\mathrm{.}0\%,]]$

$(1)$

$(2)$

$(1)(2)$

Multiple Our Company $\frac{\text{C}\text{o}\text{m}\text{p}}{\text{M}\text{e}\text{t}\text{r}\text{i}\text{c}}\frac{\text{I}\text{m}\text{p}\text{l}\text{i}\text{e}\text{d}}{\text{M}\text{u}\text{l}\text{t}\text{i}\text{p}\text{l}\text{e}}$

$\backslash$table$[[$P$/$E$,,,,$$