Valuing the listed companies based on the ratios given

Peer Companies:	GM	Nissan	Ford	Your Company
Ticker
PERIOD ENDING
From Income Statement and Balance Sheet
Balance Sheet
Insert Relevant Items here
Income Statement
Insert Relevant Items here
Calculated Multiples
EV/EBITDA Multiple	5.14	6.53	5.99	13.86
P/E Multiple
Market to Book Multiple
Price/Revenue Multiple
Your Company Valuation
					Your Company
Enterprise Value based on EV/EBITDA multiple
Plus: Your Company Cash					$0
Less: Your Company Interest-bearing debt					$0
Total Equity value based on EBITDA
VA Shares Outstanding (millions)					-
Equity value per share
Equity value per share based on P/E multiple
Total Equity value based on P/E multiple
Plus: Your Company Interest-bearing debt					$0
Less: Your Company Cash and equivalents					$0
Enterprise value based on P/E multiple
Equity value per share based on MTB Ratio
Total Equity value based on MTB ratio
Plus: Your Company Interest-bearing debt					$0
Less: Your Company Cash and equivalents					$0
Enterprise value based on MTB ratio
Equity value per share based on P/Revenue ratio
Total Equity value based on P/Revenue ratio
Plus: Your Company Interest-bearing debt					$0
Less: Your Company Cash and equivalents					$0
Enterprise value based on P/Revenue ratio