Average Multiple for Comparables

Myer’s number

Myer’s valuation

Sale $

46.59

3,201,427

149,154,483.9

Earnings $

17.815

10,430,000

185,810,450

Book value $

3.23

460,211,000

1,486,481,530

Average valuation $

607,148,821.3