EFTA01104689Set 9
2013-09-1220p12,387w
average of our DCF analysis ($56), 17x 2015E
EBITDA ($56), and 33x 2015 non-CAAP EPS ($47).
Facebook Inc. (FB;FB US)
FYE Dec 2012A 2013E 2013E 2014E 2014E 2015E
https://www.justice.gov/epstein/files/DataSet%209/EFTA01104689.pdf