They apply 11x on 2024 cable EBITDA vs. $CHTR's 11x ntm today. If you apply 11x on $CMCSA's ntm cable EBITDA today you basically get ~$275B or almost the entire EV. Caveat obviously is $CHTR doesn't have to feed NBCU/Sky/Roberts.