The $127mm in PV of phase 1 FCFs was Formerly calculated and will just be connected to the matching cell within the left. Then, we’ll seize the terminal 12 months EBITDA, which can be $60mm in Year 5. On that Take note, simplified large-stage assumptions eventually turn out to be essential to capture the lump sum value at the end of the foreca