1. Toll Brothers(NYSE: TOL) Industrials Group Lambert Wang

2. Table of Contents

3. Valuation Summary Valuation Summary 52 Week Range: $13.55 – 24.30 Discounted Cash Flows: Exit Multiple (EV/EBITDA): $12.37 – 15.86 Perpetuity Growth: $22.69 – 32.24 Trading Comparables: [TBA] Valuation Range:$13.55 – 24.30

4. Key Valuation Assumptions Key Valuation Assumptions 52 Week Range: P/E N/A (negative EPS) P/B 1.2x (vs. 1.5x industry) Discounted Cash Flows: Exit Multiple: 6x EV/EBITDA (Implied terminal growth rate – 2.2%) Perpetuity Growth: 5.0% terminal growth (Implied EV/EBITDA – 11.3x) WACC: 8.1% (8.7% Cost of Equity, 4.8% Cost of Debt, after-tax) Trading Comparables: Companies: [TBD] [TBD] [TBD] [TBD] Multiples [median]: EV/Revenue: [TBD] EV/EBITDA: [TBD] EV/EBIT: [TBD]

5. FCF Calculation FCF Calculation

6. WACC Calculation WACC Calculation

7. Equity Value Calculation Equity Value Calculation

8. Sensitivity Analysis Sensitivity Analysis

9. Industrials Group industrials@gps100.com www.gps100.com