Epstein Secrets

ns. Inc. nmf nmf Motorola Mobility Holding:. lac. 11.5% -8-3% Koss Corp. NA NA Nokia Corporation 1.8% -30% GN Store Nand A/S 9.0% -BS% Plantionim.. Inc. 11.2% 1.3% Research In Motion Limited 9.0% 30.8% Nelsear Inc. 16.4% 13.0% Logitedfinternational SA 8.2% 2.9% Max 16.4% 30.8% Min 1.8%

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94

ns. Inc. nmf nmf Motorola Mobility Holding:. lac. 11.5% -8-3% Koss Corp. NA NA Nokia Corporation 1.8% -30% GN Store Nand A/S 9.0% -BS% Plantionim.. Inc. 11.2% 1.3% Research In Motion Limited 9.0% 30.8% Nelsear Inc. 16.4% 13.0% Logitedfinternational SA 8.2% 2.9% Max 16.4% 30.8% Min 1.8%

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94

ns. Inc. nmf nmf Motorola Mobility Holding:. lac. 11.5% -8-3% Koss Corp. NA NA Nokia Corporation 1.8% -30% GN Store Nand A/S 9.0% -BS% Plantionim.. Inc. 11.2% 1.3% Research In Motion Limited 9.0% 30.8% Nelsear Inc. 16.4% 13.0% Logitedfinternational SA 8.2% 2.9% Max 16.4% 30.8% Min 1.8%

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94