Thornberry Analytics, a private software firm, generates $22 million in EBITDA. Five comparable public companies trade at a median EV/EBITDA of 11.5x. After applying a 20% discount for lack of marketability, the estimated equity value of Thornberry (assuming $35 million in net debt) is closest to: