Epstein Secrets

allICI11% IA") S0 Partial period adjustment (B-A,C) $13,460 10) DISCOUNT RATE The discount rate was estimated based on the weighted average cost Dr capital CWACC') for the Company as 01 the Valuation Date. We incorporated an additional risk premium to Felled the risk or achieving the threaded economics. Concl

5165400 rote harems 191741 15.7180 1414410 10.114.0 Lai Ettot 0.5050 0,6700 104810 6.4060 Na Man. Mea 6.1430 1,7110 0.4140 3410 nele.Fra NWC 6.1150 1301.0 04010 0410 )...rs Tt« DS 020 5360 len 4.0140 1834.0 1.7030 244/9.0 68100 7,0610 04639 6.110.0 1.274 No ROE 1.41110 1

allICI11% IA") S0 Partial period adjustment (B-A,C) $13,460 10) DISCOUNT RATE The discount rate was estimated based on the weighted average cost Dr capital CWACC') for the Company as 01 the Valuation Date. We incorporated an additional risk premium to Felled the risk or achieving the threaded economics. Concl

5165400 rote harems 191741 15.7180 1414410 10.114.0 Lai Ettot 0.5050 0,6700 104810 6.4060 Na Man. Mea 6.1430 1,7110 0.4140 3410 nele.Fra NWC 6.1150 1301.0 04010 0410 )...rs Tt« DS 020 5360 len 4.0140 1834.0 1.7030 244/9.0 68100 7,0610 04639 6.110.0 1.274 No ROE 1.41110 1

allICI11% IA") S0 Partial period adjustment (B-A,C) $13,460 10) DISCOUNT RATE The discount rate was estimated based on the weighted average cost Dr capital CWACC') for the Company as 01 the Valuation Date. We incorporated an additional risk premium to Felled the risk or achieving the threaded economics. Concl

5165400 rote harems 191741 15.7180 1414410 10.114.0 Lai Ettot 0.5050 0,6700 104810 6.4060 Na Man. Mea 6.1430 1,7110 0.4140 3410 nele.Fra NWC 6.1150 1301.0 04010 0410 )...rs Tt« DS 020 5360 len 4.0140 1834.0 1.7030 244/9.0 68100 7,0610 04639 6.110.0 1.274 No ROE 1.41110 1