Epstein Secrets

OMMON EQUITY VALUATION REPORT As of June 20, 2011 Cost of Equity — Capital Asset Pricing Model To estimate The Company's cost of equity financing, the Capital Asset Pricing Model ("CAPM") was utilized. The CAPM measures the return required by investors given a company's risk profile. This model is expressed arithmetically by

Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ 10 The Articles and discussions with management mmon Stock Analysis • Capitalization table • Option and warrant detail Conversion rights, dividends, preferences, and voting rights Current value of underlying

OMMON EQUITY VALUATION REPORT As of June 20, 2011 Cost of Equity — Capital Asset Pricing Model To estimate The Company's cost of equity financing, the Capital Asset Pricing Model ("CAPM") was utilized. The CAPM measures the return required by investors given a company's risk profile. This model is expressed arithmetically by

Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ 10 The Articles and discussions with management mmon Stock Analysis • Capitalization table • Option and warrant detail Conversion rights, dividends, preferences, and voting rights Current value of underlying

OMMON EQUITY VALUATION REPORT As of June 20, 2011 Cost of Equity — Capital Asset Pricing Model To estimate The Company's cost of equity financing, the Capital Asset Pricing Model ("CAPM") was utilized. The CAPM measures the return required by investors given a company's risk profile. This model is expressed arithmetically by

Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ 10 The Articles and discussions with management mmon Stock Analysis • Capitalization table • Option and warrant detail Conversion rights, dividends, preferences, and voting rights Current value of underlying