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

54 L0 MN it« NWC 112 10 5.4 16 ~Tool 13.38 0/0 PO 04 a0 1.910d. 00 00 I.) 16 32 1.5 0.1 II oul No PPLE 22 12 2A 1.1 Tool* loseleutko el Haden rsonto ore el rend Aes on) L P //Ion hmay. tkrony ropet.1 Almet”neene. Lk 9.99 S Aomnum L lc The Bork <1194. l'oet SkIso Culp. Motet 1441.148 S

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

54 L0 MN it« NWC 112 10 5.4 16 ~Tool 13.38 0/0 PO 04 a0 1.910d. 00 00 I.) 16 32 1.5 0.1 II oul No PPLE 22 12 2A 1.1 Tool* loseleutko el Haden rsonto ore el rend Aes on) L P //Ion hmay. tkrony ropet.1 Almet”neene. Lk 9.99 S Aomnum L lc The Bork <1194. l'oet SkIso Culp. Motet 1441.148 S

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

54 L0 MN it« NWC 112 10 5.4 16 ~Tool 13.38 0/0 PO 04 a0 1.910d. 00 00 I.) 16 32 1.5 0.1 II oul No PPLE 22 12 2A 1.1 Tool* loseleutko el Haden rsonto ore el rend Aes on) L P //Ion hmay. tkrony ropet.1 Almet”neene. Lk 9.99 S Aomnum L lc The Bork <1194. l'oet SkIso Culp. Motet 1441.148 S