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

n r. 31:11se maa Mantramo 9 Ns A !mono Lla t 1,01,011.440 A..44 Ming t ro, 14.1 r , Msks CorshO t 4.4...4.~.31sweentri Ine Filmen. ha& ijlt Paul C 5 INA Mades % 14411 30 os. 2.4 7.14% 1.9 5.10% 590% I.? 433*. 1.6 4." 4.41% 1.1 194% 1.0 176% 1.0 163% 03 N N EFTA00307483 LOG

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

n r. 31:11se maa Mantramo 9 Ns A !mono Lla t 1,01,011.440 A..44 Ming t ro, 14.1 r , Msks CorshO t 4.4...4.~.31sweentri Ine Filmen. ha& ijlt Paul C 5 INA Mades % 14411 30 os. 2.4 7.14% 1.9 5.10% 590% I.? 433*. 1.6 4." 4.41% 1.1 194% 1.0 176% 1.0 163% 03 N N EFTA00307382 LOG

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

n r. 31:11se maa Mantramo 9 Ns A !mono Lla t 1,01,011.440 A..44 Ming t ro, 14.1 r , Msks CorshO t 4.4...4.~.31sweentri Ine Filmen. ha& ijlt Paul C 5 INA Mades % 14411 30 os. 2.4 7.14% 1.9 5.10% 590% I.? 433*. 1.6 4." 4.41% 1.1 194% 1.0 176% 1.0 163% 03 N N EFTA00307281 LOG