thanks for feedback Accaeric. look forward to seeing your weekend's homework come Monday.
I tweaked the calcs to reflect your comments. namely EBITDa at $380m on 4MTPA and sharing debt with S'Peak. Funnily enough i come out at $4.6 for 4 MTPA which i think lines up with your base case de-risked.