The document provides a calculation of the implied stock price based on an EBITDA multiple of 11.2x, resulting in an implied value of $20.58 per share. It includes various financial metrics such as short-term debt, long-term debt, cash equivalents, total liabilities, EBITDA, and net income. The final equity value derived from the calculations is $442.5 million.