The $127mm in PV of phase one FCFs was previously calculated and might just be linked to the matching mobile over the remaining. Then, we’ll get the terminal year EBITDA, which is $60mm in Yr five.Terminal value will be the calculated value of an investment or business at the conclusion of a forecast period, assuming it's going to continue on bui