Pretend that one company (Nutrisystem) will acquire another (Medifast) through a merge

Pretend that one company (Nutrisystem) will acquire another (Medifast) through a merge. Links are below with the companies' financial statments.

Nutrisystem
http://www.snl.com/irweblinkx/FinancialDocs.aspx?iid=4089088

Medifast
http://ir.medifastdiet.com/financials-statements.cfm

Do a valuation of the target company (Medifast).
2. What is the acquisition purchase price you are willing to pay and why(you may want to include a base purchase price and the maximum purchase price your firm would be willing to pay),
3. How the deal would be financed.
4. A conclusion or recommendation to acquire or walk away from the deal (is the acquisition of medifast a good idea)?