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

mns4.40gobii 5232311 MILT 11.44.9. NA 52142011 Aalr..r Frm1A Y.nryLLP Ctidoul VIM 0sa1].yan 1~51~ maste TIuSur Vaas, lam Woel Isle Mulb. Lui Vek 101ma Perlarmien R1MM Vim MI 510 Vim NASDAQ II/ DlIA VTD NA 1.14 I.90 428 158 15.3 1553%1 Nf 0,1%1 4.3% ~Ter Talm L ~al Vin [adé.. 1

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

mns4.40gobii 5232311 MILT 11.44.9. NA 52142011 Aalr..r Frm1A Y.nryLLP Ctidoul VIM 0sa1].yan 1~51~ maste TIuSur Vaas, lam Woel Isle Mulb. Lui Vek 101ma Perlarmien R1MM Vim MI 510 Vim NASDAQ II/ DlIA VTD NA 1.14 I.90 428 158 15.3 1553%1 Nf 0,1%1 4.3% ~Ter Talm L ~al Vin [adé.. 1

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

mns4.40gobii 5232311 MILT 11.44.9. NA 52142011 Aalr..r Frm1A Y.nryLLP Ctidoul VIM 0sa1].yan 1~51~ maste TIuSur Vaas, lam Woel Isle Mulb. Lui Vek 101ma Perlarmien R1MM Vim MI 510 Vim NASDAQ II/ DlIA VTD NA 1.14 I.90 428 158 15.3 1553%1 Nf 0,1%1 4.3% ~Ter Talm L ~al Vin [adé.. 1