The $127mm in PV of stage 1 FCFs was previously calculated and might just be linked to the matching mobile within the left. Then, we’ll seize the terminal year EBITDA, that's $60mm in Yr 5. Advancement > GDP + Inflation: Except the company has genuinely Extraordinary aggressive advantages, this is rarely sustainable while in the very long-term