The $127mm in PV of phase one FCFs was Beforehand calculated and might just be connected to the matching cell around the remaining. Then, we’ll seize the terminal yr EBITDA, that is $60mm in Year five. This gives you the value of the terminal value in currently’s bucks, which may then be extra to the current value of forecast period cash flo