WACC $3\mathrm{.}95\%$ Forecasted Free Cash Flow for a Wasilla Diary Farm LLC over the next $10$ years and its present value or price to buy or acquire the farm based on it's worth today at $3\mathrm{.}95\%$ WACC Terminal Value

$202320242025202620272028202920302031203220332033$

FCFF $($$$)01001502002753404054705356006656650$

$ PV$20210\mathrm{.}089\mathrm{.}0128\mathrm{.}5164\mathrm{.}8218\mathrm{.}0259\mathrm{.}2297\mathrm{.}1331\mathrm{.}6363\mathrm{.}2391\mathrm{.}8417\mathrm{.}84177\mathrm{.}6$

Total $ PV$20216838\mathrm{.}6$

Nature Pantry Wasilla Capital Structure

Cost Of Debt $3\mathrm{.}5\%\%$ Debt $70\%$

WACC $3\mathrm{.}95\%$

Cost of Equity $5\mathrm{.}0\%\%$ Equity $30\%$