Stan. Thanks for your comment. Model goes out 30 yrs per asset. (Sad but true...) NPV is dividends at a CoE assumption - 7% long run. Divi streams are excess CF's, don't start until stable leverage of 3.75x achieved. Hope that helps. G

On Why I think NextDC is undervalued -