Epstein Secrets

9440 PM 45." 9211 PO" MM ii." 44:0 481% 49110 46.4% o ouciooka oi 2 o a o%98 • oil o ill ,41up.14 < 410~ • It ono. • 2 %%91 4949 4 Kailas, roallonwo barn row 4.841Tonwo motim MOMS INMS4 UMW 52.444), $219444, I:A° 6941 42.4.1101 51000 8.114.411 11048.181 51.41014 140 100

allICI11% IA") S0 Partial period adjustment (B-A,C) $13,460 10) DISCOUNT RATE The discount rate was estimated based on the weighted average cost Dr capital CWACC') for the Company as 01 the Valuation Date. We incorporated an additional risk premium to Felled the risk or achieving the threaded economics. Concl

9440 PM 45." 9211 PO" MM ii." 44:0 481% 49110 46.4% o ouciooka oi 2 o a o%98 • oil o ill ,41up.14 < 410~ • It ono. • 2 %%91 4949 4 Kailas, roallonwo barn row 4.841Tonwo motim MOMS INMS4 UMW 52.444), $219444, I:A° 6941 42.4.1101 51000 8.114.411 11048.181 51.41014 140 100

allICI11% IA") S0 Partial period adjustment (B-A,C) $13,460 10) DISCOUNT RATE The discount rate was estimated based on the weighted average cost Dr capital CWACC') for the Company as 01 the Valuation Date. We incorporated an additional risk premium to Felled the risk or achieving the threaded economics. Concl

9440 PM 45." 9211 PO" MM ii." 44:0 481% 49110 46.4% o ouciooka oi 2 o a o%98 • oil o ill ,41up.14 < 410~ • It ono. • 2 %%91 4949 4 Kailas, roallonwo barn row 4.841Tonwo motim MOMS INMS4 UMW 52.444), $219444, I:A° 6941 42.4.1101 51000 8.114.411 11048.181 51.41014 140 100

allICI11% IA") S0 Partial period adjustment (B-A,C) $13,460 10) DISCOUNT RATE The discount rate was estimated based on the weighted average cost Dr capital CWACC') for the Company as 01 the Valuation Date. We incorporated an additional risk premium to Felled the risk or achieving the threaded economics. Concl