| | Enterprise Multiple| | | | | | Market cap| | | $1,525.00 | |...

	Column 1	Column 2	Column 3	Column 4	Column 5
0			Enterprise Multiple
1
2	Market cap			$1,525.00
3
4	Plus Tot Debt			$369.70
5
6	Plus Minority interest		$-
7
8	Plus Preferred shares		$-
9
10	Minus Cash and Cash equivalents	$(160.73)
11
12	Enterprise value			$1,733.97
13
14	EBIT/EBITDA			$172.37
15
16	Enterprise multiple			10.06

I'm using FY16 ebitda and 1h FY17 balance sheet figures.