The $127mm in PV of phase 1 FCFs was Beforehand calculated and will just be connected to the matching cell to the remaining. Then, we’ll grab the terminal year EBITDA, and that is $60mm in Year five.This offers you the value with the terminal value in today’s bucks, which may then be extra to the current value of forecast period income flows to