Epstein Secrets

ecthandmt and (bunna et Emma Carmes rotztél omeel Ad Mar Me Radon lama/ Vlat Praltael rate na Banitet Matta • Ete 164.1117 &tan) IlmitEuttat Othe Matra Malt Ilddrap ke lLk (huma Mbe %Art 18141Emuive 01678. hanta anil Clama etExceac Camese Dito«. Minai ateinhanaatut leehrap Comma 461Ftkerbef of Etu

ate Indicated enterprise value (minority, marketable basis) divided by: Company indication2 Implied multiple $286,500 (63,000) 223,500 203,764 EV - Enterprise Value (invested capisol less cash): Fwd - Forward Cash and cash equivalents at the Valuation Date welt based on estimates provided by management. and incl

ecthandmt and (bunna et Emma Carmes rotztél omeel Ad Mar Me Radon lama/ Vlat Praltael rate na Banitet Matta • Ete 164.1117 &tan) IlmitEuttat Othe Matra Malt Ilddrap ke lLk (huma Mbe %Art 18141Emuive 01678. hanta anil Clama etExceac Camese Dito«. Minai ateinhanaatut leehrap Comma 461Ftkerbef of Etu

ate Indicated enterprise value (minority, marketable basis) divided by: Company indication2 Implied multiple $286,500 (63,000) 223,500 203,764 EV - Enterprise Value (invested capisol less cash): Fwd - Forward Cash and cash equivalents at the Valuation Date welt based on estimates provided by management. and incl

ecthandmt and (bunna et Emma Carmes rotztél omeel Ad Mar Me Radon lama/ Vlat Praltael rate na Banitet Matta • Ete 164.1117 &tan) IlmitEuttat Othe Matra Malt Ilddrap ke lLk (huma Mbe %Art 18141Emuive 01678. hanta anil Clama etExceac Camese Dito«. Minai ateinhanaatut leehrap Comma 461Ftkerbef of Etu

ate Indicated enterprise value (minority, marketable basis) divided by: Company indication2 Implied multiple $286,500 (63,000) 223,500 203,764 EV - Enterprise Value (invested capisol less cash): Fwd - Forward Cash and cash equivalents at the Valuation Date welt based on estimates provided by management. and incl