Build a $10-$year discounted cash flow model based on the provided data to analyze the and opportunity.

$$ Using the provided data calculate the WACC and use this as your discount rate.

$$ Build a base case based on the provided data, analyze the results.

$$ Build an optimistic case based on the provided data, analyze the results.

$$ Build a pessimistic case based on the provided data, analyze the results.

$$ Run sensitivity analysis on the key variables to this business, analyze the results.

$$ Run a break$-$even analysis on the key variables and analyze the results.

$$ Determine NPV$,$ IRR, PI$,$ Payback Period for each case analyze the results