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

Lam% /oh 11.6186 811117n sana) oc /kat IbodEttnattiliecthandmt and (bunna et Emma Carmes rotztél omeel Ad Mar Me Radon lama/ Vlat Praltael rate na Banitet Matta • Ete 164.1117 &tan) IlmitEuttat Othe Matra Malt Ilddrap ke lLk (huma Mbe %Art 18141Emuive 01678. hanta anil Clama etExceac Camese Dito«. Minai ateinh

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

Lam% /oh 11.6186 811117n sana) oc /kat IbodEttnattiliecthandmt and (bunna et Emma Carmes rotztél omeel Ad Mar Me Radon lama/ Vlat Praltael rate na Banitet Matta • Ete 164.1117 &tan) IlmitEuttat Othe Matra Malt Ilddrap ke lLk (huma Mbe %Art 18141Emuive 01678. hanta anil Clama etExceac Camese Dito«. Minai ateinh

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

Lam% /oh 11.6186 811117n sana) oc /kat IbodEttnattiliecthandmt and (bunna et Emma Carmes rotztél omeel Ad Mar Me Radon lama/ Vlat Praltael rate na Banitet Matta • Ete 164.1117 &tan) IlmitEuttat Othe Matra Malt Ilddrap ke lLk (huma Mbe %Art 18141Emuive 01678. hanta anil Clama etExceac Camese Dito«. Minai ateinh