Sage Hill Inc. owns 25% of the common shares of Sheffield Corp. The other 75% of the shares are owned by the Sheffield family. Sage Hill acquired the shares eight years ago through a financing transaction. Each year, Sage Hill has received a dividend from Sheffield. Sheffield has been in business for 60 years and continues to have strong operations and cash flows. Sage Hill must determine the fair value of this investment at its year end. Since there is no market on which the shares are traded, Sage Hill must use a discounted cash flow model to determine fair value.

Sage Hill management intends to hold the shares for 5 more years, at which time they will sell the shares to the Sheffield family under an existing agreement for $1 million. There is no uncertainty in this amount. Management expects to receive dividends of $90,000 for each of the five years, although there is a 20% chance that dividends could be $45,000 each year. The risk-free rate is 3% and the risk-adjusted rate is 5%.

Calculate the fair value of the investment in Sheffield using the traditional approach. (For calculation purposes, use 5 decimal places as displayed in the factor table provided. Round answers to 0 decimal places, e.g. 5,275.)

Calculate the fair value of the investment using the expected cash flow approach. (For calculation purposes, use 5 decimal places as displayed in the factor table provided. Round answers to 0 decimal places, e.g. 5,275.)