The $127mm in PV of phase one FCFs was Formerly calculated and may just be connected to the matching mobile over the remaining. Then, we’ll seize the terminal yr EBITDA, and that is $60mm in Calendar year five. This offers you the value in the terminal value in nowadays’s pounds, which may then be extra into the present value of forecast per