The $127mm in PV of stage 1 FCFs was previously calculated and might just be linked to the matching mobile around the remaining. Then, we’ll get the terminal year EBITDA, which happens to be $60mm in Calendar year 5.This offers you the value on the terminal value in today’s bucks, which can then be additional into the current value of forecast