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

12" I.TL t" OM 4141 ..t" -MO 4094 blif% 0" 4".. 111 Tk Ca9n1 4840 nle as hoed «94.4498.1.8144% M..4. a , hieing. oalonsionpunkd ~no al Jr AM boot Ificeopabe%4Woilomon ~al oltud44Jon nikertslal~oro lo Son • es ortení ass, »watt ~no a.- Ida« 14 4 on.15944m10.91841m19•1944•40415494•34.11

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

12" I.TL t" OM 4141 ..t" -MO 4094 blif% 0" 4".. 111 Tk Ca9n1 4840 nle as hoed «94.4498.1.8144% M..4. a , hieing. oalonsionpunkd ~no al Jr AM boot Ificeopabe%4Woilomon ~al oltud44Jon nikertslal~oro lo Son • es ortení ass, »watt ~no a.- Ida« 14 4 on.15944m10.91841m19•1944•40415494•34.11

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

12" I.TL t" OM 4141 ..t" -MO 4094 blif% 0" 4".. 111 Tk Ca9n1 4840 nle as hoed «94.4498.1.8144% M..4. a , hieing. oalonsionpunkd ~no al Jr AM boot Ificeopabe%4Woilomon ~al oltud44Jon nikertslal~oro lo Son • es ortení ass, »watt ~no a.- Ida« 14 4 on.15944m10.91841m19•1944•40415494•34.11