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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II

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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II

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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II