The $127mm in PV of stage 1 FCFs was Formerly calculated and can just be linked to the matching mobile around the remaining. Then, we’ll seize the terminal 12 months EBITDA, that's $60mm in 12 months 5. Look at ways to quickly make and obtain custom made, Experienced DCF products in Excel with fully linked cells and formulas. The Terminal V