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

.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 1060 'ho Immo,. Lk 1.0 2.0% :nrdn,..11 Anc. Menum044 Iloldom lit ranshasis sow. K 67 1,0 1,10 10% EFTA00307477 KOSS CORP. (NASDAQ(:M:KOSS) Koss fro r

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

.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 1060 'ho Immo,. Lk 1.0 2.0% :nrdn,..11 Anc. Menum044 Iloldom lit ranshasis sow. K 67 1,0 1,10 10% EFTA00307376 KOSS CORP. (NASDAQ(:M:KOSS) Koss fro r

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

.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 1060 'ho Immo,. Lk 1.0 2.0% :nrdn,..11 Anc. Menum044 Iloldom lit ranshasis sow. K 67 1,0 1,10 10% EFTA00307275 KOSS CORP. (NASDAQ(:M:KOSS) Koss fro r