Please do a DCF valuation for the data provided below. Calculate FCF, WACC, Equity, Debt, terminal value, FCF, and per share value.

Calculate the maximum price Monmounth can affored to pay based on DCF. Calculaye the max price using market multiplied of EBIAT.

Exhibit 2 Balance Sheet at December 31, 2002, Robertson Tool Company (millions of dollars) Exhibit 4 Pro-Formas for Robertson Toot; Prepared by Messrs. Vincent and Rudd (millions of dollars) Exhibit 5 Five-Year Forecast of Monmouth, Inc., Earnings, Excluding Robertson Tool (millions of dollars except per-share data) Exhibit 2 Balance Sheet at December 31, 2002, Robertson Tool Company (millions of dollars) Exhibit 4 Pro-Formas for Robertson Toot; Prepared by Messrs. Vincent and Rudd (millions of dollars) Exhibit 5 Five-Year Forecast of Monmouth, Inc., Earnings, Excluding Robertson Tool (millions of dollars except per-share data)