Your numbers are incorrect. Additional EBIT on EV/EBIT multiple of 5 implies an extra $16m. Then if you want to value a company on an EBIT multiple you have to deduct the total net debt in order to work out the equity value
AFJ Price at posting:
$1.30 Sentiment: None Disclosure: Held