The $127mm in PV of phase one FCFs was Beforehand calculated and will just be linked to the matching mobile around the still left. Then, we’ll get the terminal calendar year EBITDA, which is $60mm in Year 5. Growth > GDP + Inflation: Except if the corporate has truly Outstanding competitive advantages, this is never sustainable in the quite lo