The $127mm in PV of phase one FCFs was Earlier calculated and will just be associated with the matching mobile over the left. Then, we’ll grab the terminal yr EBITDA, that's $60mm in 12 months five. Disregarding terminal value proportion: If terminal value >90% of full value, consider extending forecast period Terminal value will be the est