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

ia. sul dubbab sl0pal prosnms InaldMm.du cuttrigu elárs BlukLUrr, labnmal urm, seruces. rotruarratly ripUts. ani berrtugnng enpessnrg wroces. T.pMe. el bun& Btw 1.11crry App Workl thee offen Me1Ø ~pleno Inas aa duirnix otiktwe Ibl ock al Ik dne0bry 4nd .3"1113•99m9bast of hpplaUlial• 444411Y 11.3.14301 Ilbe2

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

ia. sul dubbab sl0pal prosnms InaldMm.du cuttrigu elárs BlukLUrr, labnmal urm, seruces. rotruarratly ripUts. ani berrtugnng enpessnrg wroces. T.pMe. el bun& Btw 1.11crry App Workl thee offen Me1Ø ~pleno Inas aa duirnix otiktwe Ibl ock al Ik dne0bry 4nd .3"1113•99m9bast of hpplaUlial• 444411Y 11.3.14301 Ilbe2

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

ia. sul dubbab sl0pal prosnms InaldMm.du cuttrigu elárs BlukLUrr, labnmal urm, seruces. rotruarratly ripUts. ani berrtugnng enpessnrg wroces. T.pMe. el bun& Btw 1.11crry App Workl thee offen Me1Ø ~pleno Inas aa duirnix otiktwe Ibl ock al Ik dne0bry 4nd .3"1113•99m9bast of hpplaUlial• 444411Y 11.3.14301 Ilbe2