The funds flows created from the acquisition on the HC Enterprise are assumed to pay off the fifty% financial debt i.e. maximized within the Pacific Grove’s harmony sheet. Furthermore, the worth is calculated the fascination tax shield over the maximized debt payments at a tax level of 27%.