The $127mm in PV of phase one FCFs was Formerly calculated and might just be associated with the matching mobile on the left. Then, we’ll grab the terminal 12 months EBITDA, which happens to be $60mm in Year 5. Terminal value may be the calculated value of an investment or business at the conclusion of a forecast period, assuming it'll continu