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% 30.4% 15.0% 20.3% 15.2% 2009 43% 15.1% 5.8% 16.4% 283% 13.8% 18.7% 7.4% 2010 -63% 13.2% 0.7% 60.3% 21.1% 12.7% 20.9% 11.6% Noties; We excluded companim with CAGR indkations that were negative. We excluded companica with negative KIRT indications. this is not indieative of fat

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% 30.4% 15.0% 20.3% 15.2% 2009 43% 15.1% 5.8% 16.4% 283% 13.8% 18.7% 7.4% 2010 -63% 13.2% 0.7% 60.3% 21.1% 12.7% 20.9% 11.6% Noties; We excluded companim with CAGR indkations that were negative. We excluded companica with negative KIRT indications. this is not indieative of fat

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% 30.4% 15.0% 20.3% 15.2% 2009 43% 15.1% 5.8% 16.4% 283% 13.8% 18.7% 7.4% 2010 -63% 13.2% 0.7% 60.3% 21.1% 12.7% 20.9% 11.6% Noties; We excluded companim with CAGR indkations that were negative. We excluded companica with negative KIRT indications. this is not indieative of fat