Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 957

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 957
---
 Professional Appraisal Practice (“USPAP”), in that USPAP does not specifically reference any methodology for valuing minority interests in Partnerships, Corporations, LLCs, etc. or undivided fractional interests held directly in real estate.

The liability of TMG and its employees and associates is limited to the Client only and to the amount of the fee actually received by TMG. There is no accountability, obligation, or liability to any third party. If the Opinion or any part thereof is disseminated to anyone other than the Client, the Client shall make such party or parties aware of all limiting conditions and assumptions affecting the appraisal assignment.

[REMAINDER OF THIS PAGE LEFT INTENTIONALLY BLANK]

<div align='center'>G-9</div>

TABLE OF CONTENTS

| Company Name            
 ​                       | ​      
 CY2024 | ​ | EnterpriseValue |   |         ​ | ​ | ​      
 CY2025 | ​ | Revenue |   | ​      | ​ | CY2026 |   |   |   | ​      | ​ | CY2027 |   |   |   | ​     | ​ | CY2028 |   |   |   | ​     | ​ | CY2024 |   |   |   | ​     | ​ | ​      
 CY2025 | ​ | EBITDA |   | ​      | ​ | CY2026 |   |   |   | ​      | ​ | CY2027 |   |   |   | ​      | ​ | CY2028 |   |   |   | ​      | ​ | CY2024 |   |   |   | ​      | ​ | ​      
 CY2025 | ​ | EBIT |   | ​      | ​ | CY2026 |   |   |   | ​       | ​ | CY2027 |   |   |   | ​      | ​ | CY2028 |   |   |   | ​      |   |   |   |   |   |        |   | ​ |
|:------------------------|:-------|:--|:----------------|:--|----------:|:--|:-------|:--|:--------|:--|:-------|:--|:-------|:--|:--|:--|:-------|:--|:-------|:--|:--|:--|:------|:--|:-------|:--|:--|:--|:------|:--|