k316 Jun 2019 10:25
Basically your $280 is way to high, so it follows your whole calculation is flawed.
Your 80% is the top line also, the average is between 70%-80%.
Your $94/mtu is not the same as the Opex figure, so you can not come up with a Ebitda number.