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

aratauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver EleiL lonsot Slum. en ~6311.31/111 Ja30.2~ ~4610 AIM 1 M11 3013 Rewoot 149.1 541.7 510.6 1304 NA N. EBITRA 122 0.3 II 63 NA A. Mo

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

aratauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver EleiL lonsot Slum. en ~6311.31/111 Ja30.2~ ~4610 AIM 1 M11 3013 Rewoot 149.1 541.7 510.6 1304 NA N. EBITRA 122 0.3 II 63 NA A. Mo

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

aratauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver EleiL lonsot Slum. en ~6311.31/111 Ja30.2~ ~4610 AIM 1 M11 3013 Rewoot 149.1 541.7 510.6 1304 NA N. EBITRA 122 0.3 II 63 NA A. Mo