Epstein Secrets

ALIPHCOM - COMMON EQUITY VALUATION REPORT As of Julie 20, 2011 Exhibit J: Market Approach: Public Company Market Multiple Method OVERVIEW In the PCMMM, valuation multiples are calculated based on operating data from publicly traded guideline companies. Multiples derived from guideline companies pr

, 0.544. CV 14.11T0A. 6.4a 0.h 5.34. 3.4a 2" VI UIT 113 11159 6.1t t 3.14. Pl E O.h Lh oh 4.44 504 1.1101 OXA (h 00. OI, NA Ellica Za Laad libene 641% 35.15. 131% .103% 14% 12B11DA 69.1% 27.3% 3•90 225% (14.0%) EDIT 673% 209% 322% 154% I23.4%) Taal Miss 470% 21.0%

ALIPHCOM - COMMON EQUITY VALUATION REPORT As of Julie 20, 2011 Exhibit J: Market Approach: Public Company Market Multiple Method OVERVIEW In the PCMMM, valuation multiples are calculated based on operating data from publicly traded guideline companies. Multiples derived from guideline companies pr

, 0.544. CV 14.11T0A. 6.4a 0.h 5.34. 3.4a 2" VI UIT 113 11159 6.1t t 3.14. Pl E O.h Lh oh 4.44 504 1.1101 OXA (h 00. OI, NA Ellica Za Laad libene 641% 35.15. 131% .103% 14% 12B11DA 69.1% 27.3% 3•90 225% (14.0%) EDIT 673% 209% 322% 154% I23.4%) Taal Miss 470% 21.0%

ALIPHCOM - COMMON EQUITY VALUATION REPORT As of Julie 20, 2011 Exhibit J: Market Approach: Public Company Market Multiple Method OVERVIEW In the PCMMM, valuation multiples are calculated based on operating data from publicly traded guideline companies. Multiples derived from guideline companies pr

, 0.544. CV 14.11T0A. 6.4a 0.h 5.34. 3.4a 2" VI UIT 113 11159 6.1t t 3.14. Pl E O.h Lh oh 4.44 504 1.1101 OXA (h 00. OI, NA Ellica Za Laad libene 641% 35.15. 131% .103% 14% 12B11DA 69.1% 27.3% 3•90 225% (14.0%) EDIT 673% 209% 322% 154% I23.4%) Taal Miss 470% 21.0%