Epstein Secrets

ate Indicated enterprise value (minority, marketable basis) divided by: Company indication2 Implied multiple $286,500 (63,000) 223,500 203,764 EV - Enterprise Value (invested capisol less cash): Fwd - Forward Cash and cash equivalents at the Valuation Date welt based on estimates provided by management. and incl

illenfwwwWw na0 Sew If wastowfwkw Sea • Itarstun. gra. Sena la owns *pinks Tomi ornate/I...Ian woe °owe awlyWew Sins • IP pita. Wings ▪ nowat.Wwwwnw winnow. mines WS, W town% lwauwaloaegasesawitigya eml fil.0141DatalalWeitall•NOtilliat. att. W {wadi Mew.,a elwwwouanawlIwunle) Ob. 'OA...1 heti i

ate Indicated enterprise value (minority, marketable basis) divided by: Company indication2 Implied multiple $286,500 (63,000) 223,500 203,764 EV - Enterprise Value (invested capisol less cash): Fwd - Forward Cash and cash equivalents at the Valuation Date welt based on estimates provided by management. and incl

illenfwwwWw na0 Sew If wastowfwkw Sea • Itarstun. gra. Sena la owns *pinks Tomi ornate/I...Ian woe °owe awlyWew Sins • IP pita. Wings ▪ nowat.Wwwwnw winnow. mines WS, W town% lwauwaloaegasesawitigya eml fil.0141DatalalWeitall•NOtilliat. att. W {wadi Mew.,a elwwwouanawlIwunle) Ob. 'OA...1 heti i

ate Indicated enterprise value (minority, marketable basis) divided by: Company indication2 Implied multiple $286,500 (63,000) 223,500 203,764 EV - Enterprise Value (invested capisol less cash): Fwd - Forward Cash and cash equivalents at the Valuation Date welt based on estimates provided by management. and incl

illenfwwwWw na0 Sew If wastowfwkw Sea • Itarstun. gra. Sena la owns *pinks Tomi ornate/I...Ian woe °owe awlyWew Sins • IP pita. Wings ▪ nowat.Wwwwnw winnow. mines WS, W town% lwauwaloaegasesawitigya eml fil.0141DatalalWeitall•NOtilliat. att. W {wadi Mew.,a elwwwouanawlIwunle) Ob. 'OA...1 heti i