ner's estimate of the value of this investment based on a 5-year discounted cash flow analysis assuming an 8.5% terminal capitalization rate. (80) Hilton Timeshare invested capital excludes $60.9 million of BREP limited partner co-investment. (81) Per the "Total - Unrealized" line item. "Unrealized Value". "To