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

1. 920994 933.b.• teskalo M:1.00” [kid wens. Ite DikdakeTylOtyll. IlbCilktr) ette seti“. tig elacilkny St*. ElbekB011 borm wne. Ihe Illackbery Teut. DIWILITRIT Mfl •0•01. 444 OuLl44114461IP1/184•L bbc.. Theuxquay's BLwlOasy becipme 1011114111 wurm. RIal.B4n3 culensudlakar. BbeLBan anaquaescium CNN libaBalo " 4 9494

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

1. 920994 933.b.• teskalo M:1.00” [kid wens. Ite DikdakeTylOtyll. IlbCilktr) ette seti“. tig elacilkny St*. ElbekB011 borm wne. Ihe Illackbery Teut. DIWILITRIT Mfl •0•01. 444 OuLl44114461IP1/184•L bbc.. Theuxquay's BLwlOasy becipme 1011114111 wurm. RIal.B4n3 culensudlakar. BbeLBan anaquaescium CNN libaBalo " 4 9494

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

1. 920994 933.b.• teskalo M:1.00” [kid wens. Ite DikdakeTylOtyll. IlbCilktr) ette seti“. tig elacilkny St*. ElbekB011 borm wne. Ihe Illackbery Teut. DIWILITRIT Mfl •0•01. 444 OuLl44114461IP1/184•L bbc.. Theuxquay's BLwlOasy becipme 1011114111 wurm. RIal.B4n3 culensudlakar. BbeLBan anaquaescium CNN libaBalo " 4 9494