Epstein Secrets

Determination," The Value Examiner, July/August 2004, (iii) Estate of McCord, 120 T.C. No. 13, May 2003, and (iv) Bajaj, Denis, Ferris, and Sarin, "Finn Value and Marketability Discounts," 27 J. Corp. Law 89, Fall 2001. CONFIDENTIAL 1 WTAS LLC 71 EFTA00307466 WTAS ALIPHCOM - COMMON EQUITY VALUATION R

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c

Determination," The Value Examiner, July/August 2004, (iii) Estate of McCord, 120 T.C. No. 13, May 2003, and (iv) Bajaj, Denis, Ferris, and Sarin, "Finn Value and Marketability Discounts," 27 J. Corp. Law 89, Fall 2001. CONFIDENTIAL 1 WTAS LLC 71 EFTA00307365 WTAS ALIPHCOM - COMMON EQUITY VALUATION R

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c

Determination," The Value Examiner, July/August 2004, (iii) Estate of McCord, 120 T.C. No. 13, May 2003, and (iv) Bajaj, Denis, Ferris, and Sarin, "Finn Value and Marketability Discounts," 27 J. Corp. Law 89, Fall 2001. CONFIDENTIAL 1 WTAS LLC 71 EFTA00307264 WTAS ALIPHCOM - COMMON EQUITY VALUATION R

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c