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

Toed Rename 2.11: (36%l II .P. »9% 31.7% 13.1% 1931IDA 033%1 1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17

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

Toed Rename 2.11: (36%l II .P. »9% 31.7% 13.1% 1931IDA 033%1 1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17

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

Toed Rename 2.11: (36%l II .P. »9% 31.7% 13.1% 1931IDA 033%1 1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17