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

ena lA01 #2.W..1.1/ 521ted Lw tet201 hod Corona Rena Omitalryi Maa.141 Capkelbaelas Mu lad Dill Pin 004940 Simt Plu Meinmey label lamed espial Valel 1.04 Vas% A E....I./Ws 1.~« V'- Ste P41 31100.1 03 1154224 64424 00 124.1110 oeon4, - frizor e n a n a g W Wet Lei* Maids Lad Yat Edena

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

ena lA01 #2.W..1.1/ 521ted Lw tet201 hod Corona Rena Omitalryi Maa.141 Capkelbaelas Mu lad Dill Pin 004940 Simt Plu Meinmey label lamed espial Valel 1.04 Vas% A E....I./Ws 1.~« V'- Ste P41 31100.1 03 1154224 64424 00 124.1110 oeon4, - frizor e n a n a g W Wet Lei* Maids Lad Yat Edena

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

ena lA01 #2.W..1.1/ 521ted Lw tet201 hod Corona Rena Omitalryi Maa.141 Capkelbaelas Mu lad Dill Pin 004940 Simt Plu Meinmey label lamed espial Valel 1.04 Vas% A E....I./Ws 1.~« V'- Ste P41 31100.1 03 1154224 64424 00 124.1110 oeon4, - frizor e n a n a g W Wet Lei* Maids Lad Yat Edena