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

osapvpi ritypeo macgvn /*Own Rawom..... • wa IT.aWlmall OM n wn -.won rman .....•••••• , .wrar,t •vmuen•Ftnn ....is+ 3.a. 0.S • ens um..., nu Lain, •Wra. I'Mattn.111.” imomno• fl i ”1.1”1.51,Mel 1...• I einn 0.41.• ‘iiminne 1. I5Wgnlpan wean .00 nal i'S•1 EFTA00307462 tent \W.I.. WNW

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

osapvpi ritypeo macgvn /*Own Rawom..... • wa IT.aWlmall OM n wn -.won rman .....•••••• , .wrar,t •vmuen•Ftnn ....is+ 3.a. 0.S • ens um..., nu Lain, •Wra. I'Mattn.111.” imomno• fl i ”1.1”1.51,Mel 1...• I einn 0.41.• ‘iiminne 1. I5Wgnlpan wean .00 nal i'S•1 EFTA00307361 tent \W.I.. WNW

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

osapvpi ritypeo macgvn /*Own Rawom..... • wa IT.aWlmall OM n wn -.won rman .....•••••• , .wrar,t •vmuen•Ftnn ....is+ 3.a. 0.S • ens um..., nu Lain, •Wra. I'Mattn.111.” imomno• fl i ”1.1”1.51,Mel 1...• I einn 0.41.• ‘iiminne 1. I5Wgnlpan wean .00 nal i'S•1 EFTA00307260 tent \W.I.. WNW