Case File
efta-efta01088294DOJ Data Set 9OtherConfidential
Date
Unknown
Source
DOJ Data Set 9
Reference
efta-efta01088294
Pages
1
Persons
0
Integrity
Extracted Text (OCR)
Text extracted via OCR from the original document. May contain errors from the scanning process.
Confidential
Empire Valuation Consultants, LLC
DRAFT COPY - for Discussion Purposes Only
VALUATION DATE: 6/4/15
PDF Compiled on 10/12/2015
EXHIBIT G-4
APOLLO OPERATING GROUP UNITS
BLACK FAMILY PARTNERS, LP
AS OF JUNE 4, 2015
Estimated Restricted TRA Value
$229,236,500
Weighted Average Restriction Period (yrs.)
1.8
INPUT VARIABLES
Unrestricted Block Value
$229,236,500
Exercise Price
$229,236,500
Estimated Term (years)
1.8
Volatility
30.00%
Annual Rate of Quarterly Dividends
0.00%
Continuously Compounded Risk Free Rate
0.66%
Put Option Value
$35,358,995
Discount Implied by Black Scholes Model
15.42%
Selected Restriction Period Discount for TRA Value
15%
EFTA01088294
Forum Discussions
This document was digitized, indexed, and cross-referenced with 1,400+ persons in the Epstein files. 100% free, ad-free, and independent.
Annotations powered by Hypothesis. Select any text on this page to annotate or highlight it.