Epstein Secrets

e 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 includes the cash proceeds received from the Se

lortan seaman. sin....au soma awl ha. wOutsd.oesesew Soma al (11, 3th...0.0..sdnesamproinmay Soma *a." 'Inc. 1.T....•11.endrossao lajims eu. /actin. MOM% 1/4 10.••• iral .1”....ftieenktuainor 11.1”1.31.501 31,01•MIZEI lullnlovoines a im PS.. atillaineaassaao airt DIV45 MKS WPM [Sala SY

e 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 includes the cash proceeds received from the Se

lortan seaman. sin....au soma awl ha. wOutsd.oesesew Soma al (11, 3th...0.0..sdnesamproinmay Soma *a." 'Inc. 1.T....•11.endrossao lajims eu. /actin. MOM% 1/4 10.••• iral .1”....ftieenktuainor 11.1”1.31.501 31,01•MIZEI lullnlovoines a im PS.. atillaineaassaao airt DIV45 MKS WPM [Sala SY

e 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 includes the cash proceeds received from the Se

lortan seaman. sin....au soma awl ha. wOutsd.oesesew Soma al (11, 3th...0.0..sdnesamproinmay Soma *a." 'Inc. 1.T....•11.endrossao lajims eu. /actin. MOM% 1/4 10.••• iral .1”....ftieenktuainor 11.1”1.31.501 31,01•MIZEI lullnlovoines a im PS.. atillaineaassaao airt DIV45 MKS WPM [Sala SY