Worksheet
contains Stock Register, Dilution Charts, EBITDA valuations,
IPO structuring and offering costs and shareholder group valuations.
It values the Company and its five classes of Equity in a Private
(EBITDA) or Public (IPO) sale.
First
Sovereign Equity Research | 770
Post Oak Lane, Suite 360 | Houston,
Texas 77056
Phone: (713) 621-5580 | Fax:
(713) 993-0700 | Email: info@fser.net