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

00..ailacnauolury (t50) ..twoolinearatelvatiParatl la..1}(•00Nos.asanesicrensol•unan) canuillosasso M1 an newrenassas rl .1.5 newreassas.n In.. Ato Itaitanessilearam.). 01....i.awitteraitnaus.) irtinevp Mantas...nano, tt pan rep emu!) apelesoisan re,'" "InwwJnaNK.ww Fen rn ouya Mai 1.0.9.01/..) wane., rap

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

00..ailacnauolury (t50) ..twoolinearatelvatiParatl la..1}(•00Nos.asanesicrensol•unan) canuillosasso M1 an newrenassas rl .1.5 newreassas.n In.. Ato Itaitanessilearam.). 01....i.awitteraitnaus.) irtinevp Mantas...nano, tt pan rep emu!) apelesoisan re,'" "InwwJnaNK.ww Fen rn ouya Mai 1.0.9.01/..) wane., rap

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

00..ailacnauolury (t50) ..twoolinearatelvatiParatl la..1}(•00Nos.asanesicrensol•unan) canuillosasso M1 an newrenassas rl .1.5 newreassas.n In.. Ato Itaitanessilearam.). 01....i.awitteraitnaus.) irtinevp Mantas...nano, tt pan rep emu!) apelesoisan re,'" "InwwJnaNK.ww Fen rn ouya Mai 1.0.9.01/..) wane., rap