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

1DatalalWeitall•NOtilliat. att. W {wadi Mew.,a elwwwouanawlIwunle) Ob. 'OA...1 heti ifkitirenaellf MSS Ufa,. Cs• Orin WA. Na Whit Sow: 10 Cam LISS Untownwie WWI HAW forainwaYawlw. WWI ILLS Conwn(Ts. NO. sup Cocumwona NO. 2I.UI Leal. LIM Steal. We Sat. IA RAM. ',DWI sem: WWI?, (UM Uentwwwwillen

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

1DatalalWeitall•NOtilliat. att. W {wadi Mew.,a elwwwouanawlIwunle) Ob. 'OA...1 heti ifkitirenaellf MSS Ufa,. Cs• Orin WA. Na Whit Sow: 10 Cam LISS Untownwie WWI HAW forainwaYawlw. WWI ILLS Conwn(Ts. NO. sup Cocumwona NO. 2I.UI Leal. LIM Steal. We Sat. IA RAM. ',DWI sem: WWI?, (UM Uentwwwwillen

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

1DatalalWeitall•NOtilliat. att. W {wadi Mew.,a elwwwouanawlIwunle) Ob. 'OA...1 heti ifkitirenaellf MSS Ufa,. Cs• Orin WA. Na Whit Sow: 10 Cam LISS Untownwie WWI HAW forainwaYawlw. WWI ILLS Conwn(Ts. NO. sup Cocumwona NO. 2I.UI Leal. LIM Steal. We Sat. IA RAM. ',DWI sem: WWI?, (UM Uentwwwwillen