Epstein Secrets

ear holding period. Therefore, hereafter, references to the FMV study refer only to those securities with a two-year holding period. CONFIDENTIAL i wras LLC 74 EFTA00307469 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20, 2011 • Market Price Volatility. Companies with greater volatilit

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ

ear holding period. Therefore, hereafter, references to the FMV study refer only to those securities with a two-year holding period. CONFIDENTIAL i wras LLC 74 EFTA00307368 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20, 2011 • Market Price Volatility. Companies with greater volatilit

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ

ear holding period. Therefore, hereafter, references to the FMV study refer only to those securities with a two-year holding period. CONFIDENTIAL i wras LLC 74 EFTA00307267 WTAS ALIPHCOM - COMMON EQUITY VALUATION REPORT As of June 20, 2011 • Market Price Volatility. Companies with greater volatilit

10 with management 26 27 31 I Management's Forecast; discussions with management, and guideline company indications Bloomberg, Capital IQ, and Morningstar Valuation Yearbook Estimated balance sheet at the Valuation Date and discussions with management 47 Bloomberg and Capital IQ 33 Bloomberg and Capital IQ