Epstein Secrets

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307436 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307437 AliphCom Comm

334. 11.1M P/IIN li tlICLIMEM row 'lemur (10$%I 004 1354%1 OPT 3.70 42. 122*. NA 17.20 NA 11.4% 1931113A 4%1.1% 113.0%1 (11}.1%) AVALLE! 19.90 663% IBM 2012% 134.0%1 0015%1 AVALLE! NA NA Taal Amos NA 1113%1 5.931 734% NA NA IIISIORICAL SEGMENT INFORMATION jo•%.414.14

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307335 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307336 AliphCom Comm

334. 11.1M P/IIN li tlICLIMEM row 'lemur (10$%I 004 1354%1 OPT 3.70 42. 122*. NA 17.20 NA 11.4% 1931113A 4%1.1% 113.0%1 (11}.1%) AVALLE! 19.90 663% IBM 2012% 134.0%1 0015%1 AVALLE! NA NA Taal Amos NA 1113%1 5.931 734% NA NA IIISIORICAL SEGMENT INFORMATION jo•%.414.14

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307234 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307235 AliphCom Comm

334. 11.1M P/IIN li tlICLIMEM row 'lemur (10$%I 004 1354%1 OPT 3.70 42. 122*. NA 17.20 NA 11.4% 1931113A 4%1.1% 113.0%1 (11}.1%) AVALLE! 19.90 663% IBM 2012% 134.0%1 0015%1 AVALLE! NA NA Taal Amos NA 1113%1 5.931 734% NA NA IIISIORICAL SEGMENT INFORMATION jo•%.414.14