Suppose you borrow $40,372.94M when financing a gym which cost is at $87,030.5M. You expect to generate a cash flow of $72,675M at the end of the year if demand is weak, $97,621M if demand is as expected and $117,980M if demand is strong. Each scenario is equally likely. The current risk-free interest rate is 4% (risk of debt) and there's a 10% risk premium for the risk of the assets. What should the value of the equity be?