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

ICTO 17.1%1 M 510 Vin Lei NASDA12 1 H) 11,4 MA TM a)% ILV fR.eta. ILV 401141111A IV [MT 111 111119 rsiRenaue EMMA ERIC rad Atm% flå Var %Sm. DnJ1.M10 Otc31.21109 Dte31.201.0 06% 1.42s Ibis 113.0% 3r.4 193s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15

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

ICTO 17.1%1 M 510 Vin Lei NASDA12 1 H) 11,4 MA TM a)% ILV fR.eta. ILV 401141111A IV [MT 111 111119 rsiRenaue EMMA ERIC rad Atm% flå Var %Sm. DnJ1.M10 Otc31.21109 Dte31.201.0 06% 1.42s Ibis 113.0% 3r.4 193s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15

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

ICTO 17.1%1 M 510 Vin Lei NASDA12 1 H) 11,4 MA TM a)% ILV fR.eta. ILV 401141111A IV [MT 111 111119 rsiRenaue EMMA ERIC rad Atm% flå Var %Sm. DnJ1.M10 Otc31.21109 Dte31.201.0 06% 1.42s Ibis 113.0% 3r.4 193s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15