Not the clearest of Notes in the AR but assumptions supporting the intangible number are EBITDA growth of 6% pa for the next 5 years and then 3% pa forever. They used a cost of capital of 9.3%
Seeing H217 EBITDA is expected to be +20% on H216 assumptions look conservative eh