why?

Modeling question: Why Terminal ( Capital expenditure- Depreciation)= 1-constant growth rate/ROE * Net income Terminal Value - change in working capital terminal value + net debt cashflow terminal value. it is in a DCF model that I am benchmarking on. I did not get this formula nor i have seen it before. Thanks in advance

numi, daj224 can you please clarify this concept for me? Thanks