Using the assumptions for ValueCo below, determine the implied share price for Value Co.
Assumptions
Terminal Year (year 5) EBITDA 800
Exit multiple 8.5
WACC(weighted average cost of capital) 10%
Cumulative present value of free cash flow 1500
Total debt 1000
Cash and cash equivalents 200
Fully diluted shares outstanding 100