Epstein Secrets

9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307408 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20

tible »AM rpplkeate, end suppari ard haptat epplkabota. ha.86, rade pandit° ltat gaeattneti end con% sahty, tootay ntio pela% ad 105«. for 146/846%. Arden Imadand malt ertals: and atika L177 predzo% a) %va a) ewha in arum' tentait menolmuirm.8 %ka aga) kt lard rata tarer) In ealditke. peovika data. ill1/14044/

9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307307 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20

tible »AM rpplkeate, end suppari ard haptat epplkabota. ha.86, rade pandit° ltat gaeattneti end con% sahty, tootay ntio pela% ad 105«. for 146/846%. Arden Imadand malt ertals: and atika L177 predzo% a) %va a) ewha in arum' tentait menolmuirm.8 %ka aga) kt lard rata tarer) In ealditke. peovika data. ill1/14044/

9 99.9 11.3% 2014 155.3 111.7 11.8% CAGR: 2009-14 Source: Datamonitor 10.1% DATAMONITOR • Sources: Standard & Poor's Industry Surveys (n, the Datamonitor Group, and information provided by management. CONFIDENTIAL I WTAS LLC 13 EFTA00307206 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20

tible »AM rpplkeate, end suppari ard haptat epplkabota. ha.86, rade pandit° ltat gaeattneti end con% sahty, tootay ntio pela% ad 105«. for 146/846%. Arden Imadand malt ertals: and atika L177 predzo% a) %va a) ewha in arum' tentait menolmuirm.8 %ka aga) kt lard rata tarer) In ealditke. peovika data. ill1/14044/