Here are some FCF values needed to justify a range of Values...

Here are some FCF values needed to justify a range of Values floating around based on those discount rate, terminal growth. And i just realised im not taking into account the 5% Disposal Cost, so subtract 5% from value

	Column 1	Column 2
0	Value (m)	FCF($m)
1	560.6	46.4
2	500	41.4
3	450	37.3
4	400	33.1
5	350	29
6	200	16.6