Epstein Secrets

dAtil.Coaarson ad Mambo altimptemom i okr p t Onert.. Mace 4114400 and 1.140144 n(Oartv.NA NtenholosC44004/64 Woos. lame Dimity and Mask. rdAula Carona Sum Caputl IQ 9. 14 I Pon/ Nor Palm FINS Ter Maw., 11.-3 I .010/1 00, 11,1019 Dc03140111 417/11 2111 70/3 Path Movenni Mont 317.0990 311

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

dAtil.Coaarson ad Mambo altimptemom i okr p t Onert.. Mace 4114400 and 1.140144 n(Oartv.NA NtenholosC44004/64 Woos. lame Dimity and Mask. rdAula Carona Sum Caputl IQ 9. 14 I Pon/ Nor Palm FINS Ter Maw., 11.-3 I .010/1 00, 11,1019 Dc03140111 417/11 2111 70/3 Path Movenni Mont 317.0990 311

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

dAtil.Coaarson ad Mambo altimptemom i okr p t Onert.. Mace 4114400 and 1.140144 n(Oartv.NA NtenholosC44004/64 Woos. lame Dimity and Mask. rdAula Carona Sum Caputl IQ 9. 14 I Pon/ Nor Palm FINS Ter Maw., 11.-3 I .010/1 00, 11,1019 Dc03140111 417/11 2111 70/3 Path Movenni Mont 317.0990 311

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