The $127mm in PV of phase 1 FCFs was previously calculated and can just be linked to the matching cell to the remaining. Then, we’ll grab the terminal yr EBITDA, and that is $60mm in 12 months five.Expansion > GDP + Inflation: Except the company has really exceptional competitive advantages, this is rarely sustainable while in the very long-term.