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~ ef Aalt Cm/. n • Inc Sisenieni Reimer »Mai anpel7d EMT (Ana.. (%. Nei Imam D114•4419 PS 1.1117.) 1444949 Ceripsictiina49.4nd filwrili LT Ming. Ilex NA NA Triuma914449.4~ F44444.11(44.4(114, LIM i2å Ter F.admi Det(3141411 1/4941•2039 045, 31.74111 311,11 »11 3011 57133 56599 WC

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~ ef Aalt Cm/. n • Inc Sisenieni Reimer »Mai anpel7d EMT (Ana.. (%. Nei Imam D114•4419 PS 1.1117.) 1444949 Ceripsictiina49.4nd filwrili LT Ming. Ilex NA NA Triuma914449.4~ F44444.11(44.4(114, LIM i2å Ter F.admi Det(3141411 1/4941•2039 045, 31.74111 311,11 »11 3011 57133 56599 WC

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~ ef Aalt Cm/. n • Inc Sisenieni Reimer »Mai anpel7d EMT (Ana.. (%. Nei Imam D114•4419 PS 1.1117.) 1444949 Ceripsictiina49.4nd filwrili LT Ming. Ilex NA NA Triuma914449.4~ F44444.11(44.4(114, LIM i2å Ter F.admi Det(3141411 1/4941•2039 045, 31.74111 311,11 »11 3011 57133 56599 WC