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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II

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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II

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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II