But yield is combination of returns + principal (as terminal value is zero). I was thinking more like 11-12% stable yield to assuming HTM model.
Also, their published NAV is abt 86/-. fair value I feel shd be like 80-85 (extra DPU in first 2 years to reduce capital cost and thereafter 11-12% stable yield). Any further acq (surprise factor) can be alpha.