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

a 55142 56333 57703 57734 To» Ledialle• 1053 210.0 2719 2413 Tull' Fqiii, »IA 414.2 5014 »LI N., twit» C4fad 3128 »9.1 4133 167.1 Dac Pace NWC 3121 339.1 4133 117.1 ilisi.Tain Mix 011 00 0.0 00 1.9410(14 011 00 00 «0 T•A4 (WI 103.0 247.1 270.7 279.2 1,i( Nei 19AL »3 160

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

a 55142 56333 57703 57734 To» Ledialle• 1053 210.0 2719 2413 Tull' Fqiii, »IA 414.2 5014 »LI N., twit» C4fad 3128 »9.1 4133 167.1 Dac Pace NWC 3121 339.1 4133 117.1 ilisi.Tain Mix 011 00 0.0 00 1.9410(14 011 00 00 «0 T•A4 (WI 103.0 247.1 270.7 279.2 1,i( Nei 19AL »3 160

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

a 55142 56333 57703 57734 To» Ledialle• 1053 210.0 2719 2413 Tull' Fqiii, »IA 414.2 5014 »LI N., twit» C4fad 3128 »9.1 4133 167.1 Dac Pace NWC 3121 339.1 4133 117.1 ilisi.Tain Mix 011 00 0.0 00 1.9410(14 011 00 00 «0 T•A4 (WI 103.0 247.1 270.7 279.2 1,i( Nei 19AL »3 160