The $127mm in PV of stage 1 FCFs was Beforehand calculated and can just be linked to the matching mobile on the left. Then, we’ll get the terminal calendar year EBITDA, which can be $60mm in Calendar year 5. Without discounting, you'd be overstating the value in the business by which include potential value at face value. An organization's