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

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ

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

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ

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

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ