The $127mm in PV of stage 1 FCFs was Earlier calculated and will just be linked to the matching mobile within the still left. Then, we’ll get the terminal 12 months EBITDA, which is $60mm in Year five.Expansion > GDP + Inflation: Except the company has genuinely Extraordinary competitive advantages, this isn't sustainable from the incredibly last