Dataset
Sort DOJ Status 2017E 2018E 2019E 2020E 20121E
CFO Cox —Free Cash Flow Net Debi —Net Debi / DACF
Source Boa Merrill LynchGlobal Reseed!, estimates Saute 8ofA Memll Lynch Global Research estimates
Our assumptions ... DACF 2,321 1.127 1,847 2,378 2,625 3.030 3.795
Forward EV/ DACF 15.1x 9.7x 8.0x 7.7x 6.7x 5Sx
Source MA KOMI Lrch ... DACF 2.321 1.127 2.150 3,045 3.602 4291 5.132
Forward EV/ DACF 23.3x 12.7x 9.3x 7.9x 6.Sx Six
Souse EMA Mead LOCIICicea!Reseath
BofAML
https://www.justice.gov/epstein/files/DataSet%209/EFTA00803308.pdf
April 2017
Results by Dataset3 total