EFTA00307294Set 9
2011-06-20101p32,279w
Analysis
CONFIDENTIAL I WTAS LLC
EFTA00307295
ALIPHCOM - COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
Common Equity Valuation
Exhibit L: Capitalization Rights Overview
Exhibit M: Capitalization Table
Exhibit ... CIII7o.
CONFIDENTIAL I VVTASLLC 4
EFTA00307298
ALIPHCOM — COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
CONCLUSION
Based on the information provided and the analysis conducted, and subject ... June 20, 2011
20
EFTA00307314
ALIPHCOM — COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
Exhibit E: Valuation Methodologies
COMPANY VALUATION (STEP 1)
There is no universal formula
https://www.justice.gov/epstein/files/DataSet%209/EFTA00307294.pdf
EFTA00307395Set 9
2011-06-20101p32,279w
Analysis
CONFIDENTIAL I WTAS LLC
EFTA00307396
ALIPHCOM - COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
Common Equity Valuation
Exhibit L: Capitalization Rights Overview
Exhibit M: Capitalization Table
Exhibit ... CIII7o.
CONFIDENTIAL I VVTASLLC 4
EFTA00307399
ALIPHCOM — COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
CONCLUSION
Based on the information provided and the analysis conducted, and subject ... June 20, 2011
20
EFTA00307415
ALIPHCOM — COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
Exhibit E: Valuation Methodologies
COMPANY VALUATION (STEP 1)
There is no universal formula
https://www.justice.gov/epstein/files/DataSet%209/EFTA00307395.pdf
EFTA00307193Set 9
2011-06-20101p32,279w
Analysis
CONFIDENTIAL I WTAS LLC
EFTA00307194
ALIPHCOM - COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
Common Equity Valuation
Exhibit L: Capitalization Rights Overview
Exhibit M: Capitalization Table
Exhibit ... CIII7o.
CONFIDENTIAL I VVTASLLC 4
EFTA00307197
ALIPHCOM — COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
CONCLUSION
Based on the information provided and the analysis conducted, and subject ... June 20, 2011
20
EFTA00307213
ALIPHCOM — COMMON EQUITY VALUATION REPORT
WTAS As of Julie 2o, 2011
Exhibit E: Valuation Methodologies
COMPANY VALUATION (STEP 1)
There is no universal formula
https://www.justice.gov/epstein/files/DataSet%209/EFTA00307193.pdf