Epstein Secrets

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

1(04 SONO 7e0 II 10011•190•41 Fit MM Sham 56. MIS %Am Capita 1.9 315 1.116% itAtekCes. 21.3 026% Nirosn !Maine'''.IM, 17.3 5.4644 1 he *Mound Droop Inc 14.6 5.010 NAN:id, Inc 14.2 4.12% I {tint itkV OWN IA Ill 434% MO: 900 °DWI %Oben. Inc 105 3.160 L4.04,141.C.p.isl ktusapalmo.Lp 67 106

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

1(04 SONO 7e0 II 10011•190•41 Fit MM Sham 56. MIS %Am Capita 1.9 315 1.116% itAtekCes. 21.3 026% Nirosn !Maine'''.IM, 17.3 5.4644 1 he *Mound Droop Inc 14.6 5.010 NAN:id, Inc 14.2 4.12% I {tint itkV OWN IA Ill 434% MO: 900 °DWI %Oben. Inc 105 3.160 L4.04,141.C.p.isl ktusapalmo.Lp 67 106

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

1(04 SONO 7e0 II 10011•190•41 Fit MM Sham 56. MIS %Am Capita 1.9 315 1.116% itAtekCes. 21.3 026% Nirosn !Maine'''.IM, 17.3 5.4644 1 he *Mound Droop Inc 14.6 5.010 NAN:id, Inc 14.2 4.12% I {tint itkV OWN IA Ill 434% MO: 900 °DWI %Oben. Inc 105 3.160 L4.04,141.C.p.isl ktusapalmo.Lp 67 106