Epstein Secrets

Man:alamen Garant( Lol Intlabodm thlo.ht. Mottx.f.A AWna Ria Hm%9nmCmmmm,v nJ >kt"(  Caipailann.•milrafilmtGo..../routtanvill»c hann and Mat< of Sinas< ~Mig («MIJ« Supe C•0044921 ltd.m131.9141~1 .c.eillu.4nnL PMS 1 n. 7. E tamst Matte/nl vlas 1.Ps 4.11. Ao94«01. m.m. oRNnM .11.1ankaria

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

Man:alamen Garant( Lol Intlabodm thlo.ht. Mottx.f.A AWna Ria Hm%9nmCmmmm,v nJ >kt"(  Caipailann.•milrafilmtGo..../routtanvill»c hann and Mat< of Sinas< ~Mig («MIJ« Supe C•0044921 ltd.m131.9141~1 .c.eillu.4nnL PMS 1 n. 7. E tamst Matte/nl vlas 1.Ps 4.11. Ao94«01. m.m. oRNnM .11.1ankaria

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

Man:alamen Garant( Lol Intlabodm thlo.ht. Mottx.f.A AWna Ria Hm%9nmCmmmm,v nJ >kt"(  Caipailann.•milrafilmtGo..../routtanvill»c hann and Mat< of Sinas< ~Mig («MIJ« Supe C•0044921 ltd.m131.9141~1 .c.eillu.4nnL PMS 1 n. 7. E tamst Matte/nl vlas 1.Ps 4.11. Ao94«01. m.m. oRNnM .11.1ankaria

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