Epstein Secrets

WTAS VALUATION SERVICES GROUP AliphCom Common Equity Valuation as of June 20, 2011 CONFIDENTIAL EFTA00307294 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 2o, 2011 Table of Contents Transmittal Letter Definition of Value Scope of Engagement Conclusion S

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c

WTAS VALUATION SERVICES GROUP AliphCom Common Equity Valuation as of June 20, 2011 CONFIDENTIAL EFTA00307193 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 2o, 2011 Table of Contents Transmittal Letter Definition of Value Scope of Engagement Conclusion S

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c

WTAS VALUATION SERVICES GROUP AliphCom Common Equity Valuation as of June 20, 2011 CONFIDENTIAL EFTA00307395 WTAS ALIPHCOM — COMMON EQUITY VALUATION REPORT As of June 2o, 2011 Table of Contents Transmittal Letter Definition of Value Scope of Engagement Conclusion S

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c