And NPV discount factor should be 3-4% not 7%, which is an important valuation factor. This discount factor determines the assumed cost of capital.  The future cash income and expenses are converted to today's dollar equivalent using discount rate. You can play with Excel function to see how it afffects valuation. I intend to play when full report is published. I am sure it will have cash flows by year.