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

Yea Lel 94441 3.7 Ij.i0 M.A. .16 Lea Yost 1141a0Sti smu SIMI YID 05.1%1 afro Aro NASDAQ YID 014041 DMA Y11) 4.1% IMAM Va. Estop. 11n1 Vat Loam Det431,10/11 OnJ1.309 De011.14.00 &VII 3111 MIT CV Me m". 00% 0,015 0.76. 105. 031' OM % 1111 NM NM 112. 44. 5.1, CV !EMT NM NM

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

Yea Lel 94441 3.7 Ij.i0 M.A. .16 Lea Yost 1141a0Sti smu SIMI YID 05.1%1 afro Aro NASDAQ YID 014041 DMA Y11) 4.1% IMAM Va. Estop. 11n1 Vat Loam Det431,10/11 OnJ1.309 De011.14.00 &VII 3111 MIT CV Me m". 00% 0,015 0.76. 105. 031' OM % 1111 NM NM 112. 44. 5.1, CV !EMT NM NM

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

Yea Lel 94441 3.7 Ij.i0 M.A. .16 Lea Yost 1141a0Sti smu SIMI YID 05.1%1 afro Aro NASDAQ YID 014041 DMA Y11) 4.1% IMAM Va. Estop. 11n1 Vat Loam Det431,10/11 OnJ1.309 De011.14.00 &VII 3111 MIT CV Me m". 00% 0,015 0.76. 105. 031' OM % 1111 NM NM 112. 44. 5.1, CV !EMT NM NM