Epstein Secrets

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

334. 11.1M P/IIN li tlICLIMEM row 'lemur (10$%I 004 1354%1 OPT 3.70 42. 122*. NA 17.20 NA 11.4% 1931113A 4%1.1% 113.0%1 (11}.1%) AVALLE! 19.90 663% IBM 2012% 134.0%1 0015%1 AVALLE! NA NA Taal Amos NA 1113%1 5.931 734% NA NA IIISIORICAL SEGMENT INFORMATION jo•%.414.14

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

334. 11.1M P/IIN li tlICLIMEM row 'lemur (10$%I 004 1354%1 OPT 3.70 42. 122*. NA 17.20 NA 11.4% 1931113A 4%1.1% 113.0%1 (11}.1%) AVALLE! 19.90 663% IBM 2012% 134.0%1 0015%1 AVALLE! NA NA Taal Amos NA 1113%1 5.931 734% NA NA IIISIORICAL SEGMENT INFORMATION jo•%.414.14

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

334. 11.1M P/IIN li tlICLIMEM row 'lemur (10$%I 004 1354%1 OPT 3.70 42. 122*. NA 17.20 NA 11.4% 1931113A 4%1.1% 113.0%1 (11}.1%) AVALLE! 19.90 663% IBM 2012% 134.0%1 0015%1 AVALLE! NA NA Taal Amos NA 1113%1 5.931 734% NA NA IIISIORICAL SEGMENT INFORMATION jo•%.414.14