Suppose you borrow $53354.97M when financing a gym with a cost of $91495.24M. You expect to generate a cash flow of $47649.23M at the end of the year if demand is weak, $98126.78M if demand is as expected and $114913.96M if demand is strong. Each scenario is equally likely. The current risk-free interest rate is 5.91% (risk of debt) and there's a 13.07% risk premium for the risk of the assets. What should the value of the equity be?

(HINT: If you need it, to compute the WACC of the firm, add the risk free plus the risk premium)

NOTE: Provide your answers in Millions. E.G. for 100M you must enter 100.0000, for 20M you must enter 20.0000, etc.