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

.6% SLA NA 111STORICAL SEGMENT INTORMaTin• ai.% SI 1~10077u0 1/4 Tent tutf•Ongunaina I 4. Lip ▪ hkitism.<••••, Nlrtee hbanti ting 418.0.0 han% M.3.14 lat 871».... FIKS te. 18.1104. 11.2180 111.4031.2010 M8031.2011 9% .10% MA MA MA 34% 07. 10)% NA NA 104% NA NA 6% NA 23% • 5.7.1411

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

.6% SLA NA 111STORICAL SEGMENT INTORMaTin• ai.% SI 1~10077u0 1/4 Tent tutf•Ongunaina I 4. Lip ▪ hkitism.<••••, Nlrtee hbanti ting 418.0.0 han% M.3.14 lat 871».... FIKS te. 18.1104. 11.2180 111.4031.2010 M8031.2011 9% .10% MA MA MA 34% 07. 10)% NA NA 104% NA NA 6% NA 23% • 5.7.1411

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

.6% SLA NA 111STORICAL SEGMENT INTORMaTin• ai.% SI 1~10077u0 1/4 Tent tutf•Ongunaina I 4. Lip ▪ hkitism.<••••, Nlrtee hbanti ting 418.0.0 han% M.3.14 lat 871».... FIKS te. 18.1104. 11.2180 111.4031.2010 M8031.2011 9% .10% MA MA MA 34% 07. 10)% NA NA 104% NA NA 6% NA 23% • 5.7.1411