The $127mm in PV of phase 1 FCFs was previously calculated and can just be linked to the matching mobile over the still left. Then, we’ll get the terminal year EBITDA, that is $60mm in Year five. Disregarding terminal value proportion: If terminal value >90% of whole value, take into account extending forecast period This calculator aids yo