Some CXR math, 2nd half Ebidta of $250.. If you annualize that, gets you $500 mln. TD uses 6.5x ebitda in their piece recently. That gets you $3,250 mln. Subtract $3,300 mln. In debt, gets you ZERO. Or use midpoint guidance of $525 mln. X 7 = $3,675. Subtract debt of $3,300 = $375 mln. Equity value. That is $7 U.S. Per share