that's probably roughly right. But why did you expect higher? they are generating somewhere around 20-30% IRR. That seems massive in the current low yield low return environment
In this case, the more relevant number is $$ in and $$ out. and also the optionality to continue the business going forward. That is what seperates the two cases out, and arguably make the one quite distinct from the latter.