The $127mm in PV of phase one FCFs was Beforehand calculated and will just be connected to the matching cell over the still left. Then, we’ll grab the terminal calendar year EBITDA, which happens to be $60mm in Yr 5. The principle is predicated over the basic principle that businesses are going problems that will work indefinitely, or a minimu