A B C D E F G H USE ANSWER BOX BELOW AT ROW 30 N P 3 MARKET MULTIPLES (COMPARABLES) VALUATION OF EQUITY Acutant Snap On Stanley Average 5 Market Multiples of Peers Peer A Peer B Peer C Peer D Peer E Mkt Mult 6 Price /revenue market multiple of peer company 0.0 0.0 0.0 0.0 0.0 0.0 7 Price/EBITDA market multiple of peer company 12.8 14.4 12.9 0.0 0.0 13.4 8 Price /Earnings market multiple of peer company 15.0 14.4 11.6 0.0 0.0 13.7 9 Mkt Val of Eq/Book Val mkt mult of Equity of peer 0.0 0.0 0.0 0.0 0.0 0.0 adjust function 10 if less than 5 11 Target company data FROM ACTUAL 2002 DATA peers 12 Target company revenue 55.3 13 Target company EBITDA 1.8CHANGED TO EBIAT TO FIT EXHIBIT 6 14 Target company earnings (net income) 1.3 15 Target company book value of equity 31.0 16 Target company number of shares 0.584 17 18 from col B from Col G BxC C/B55 19 Target Co Average Aggregate Per Share 20 Valuation Calculations Data Mkt Mult Valuation Valuation 21 Valuation based on avg revenue market multiple 55.3 0.0 0.00 $0.00 NO DATA IN EXHIBIT 6 - DISREGARD 22 Valuation based on avg EBITDA market multiple 1.8 13.4 24.06 $41.20 CHANGED TO EBIAT TO FIT EXHIBIT 6 23 Valuation based on avg earnings market multiple 1.3 13.7 17.77 $30.42 24 Valuation based on avg book value market multip 31.0 0.0 0.00 $0.00 NO DATA IN EXHIBIT 6 - DISREGARD