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

f Nanning economy s : . Ni;gh, al Asa.. < • tuna). Meat, .1S.mnituy Cum:meant 'ht.,: nfialaticati< am~ Donut 81.1144 of Ao.lo Onninsionni 1140%. Garatauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver

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

f Nanning economy s : . Ni;gh, al Asa.. < • tuna). Meat, .1S.mnituy Cum:meant 'ht.,: nfialaticati< am~ Donut 81.1144 of Ao.lo Onninsionni 1140%. Garatauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver

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

f Nanning economy s : . Ni;gh, al Asa.. < • tuna). Meat, .1S.mnituy Cum:meant 'ht.,: nfialaticati< am~ Donut 81.1144 of Ao.lo Onninsionni 1140%. Garatauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver