The $127mm in PV of phase one FCFs was Beforehand calculated and can just be linked to the matching cell within the left. Then, we’ll get the terminal yr EBITDA, which can be $60mm in Year 5. The previous assumes that a business will carry on to make income flows at a relentless level forever. The latter assumes that a business are going to be