News: GXL Greencross Sees FY2018 Underlying EBITDA Between $97 Mln And $100 Mln, page-46

Thanks tjtian, Yes I was a bit quick with my calculator on that one and made an error. Sorry for that.

I tend to look forward though. So, if I used my expectation of $115M, your enterprise value of $500M, and the net debt of $280M, then the value is closer to 6.8. Still good value, with a good growth outlook IMO.

I should have added to my post, would others please check and respond if I have made any errors? (Just as you have done)