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

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030

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

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030

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

58.6514 1391.0 1.5.934 1.7166 1a.`% 111.1% 19.8% 1,160 781 NA 72% 1061.0 NA NA en 11/111 10.161 I,Y 3.11 CY-0ø91Alautti 'ad, ban Oparens 12260 16200 son20 418360 MA tin letaig 7"8.0 163101 1810 1.6110 MA tin firam7.6 155501 111001 (0174) 14.030.01 Ogittaan 8 ana. 4030