Teal Mountain Inc. owns 25% of the common shares of Monty Corp. The other 75% of the shares are owned by the Monty family. Teal Mountain acquired the shares eight years ago through a financing transaction. Each year, Teal Mountain has received a dividend from Monty. Monty has been in business for 60 years and continues to have strong operations and cash flows. Teal Mountain must determine the fair value of this investment at its year end. Since there is no market on which the shares are traded, Teal Mountain must use a discounted cash flow model to determine fair value. Teal Mountain management intends to hold the shares for 5 more years, at which time they will sell the shares to the Monty family under an existing agreement for $1 million. There is no uncertainty in this amount. Management expects to receive dividends of $88,000 for each of the five years, although there is a 20% chance that dividends could be $44,000 each year. The risk-free rate is 6% and the risk-adjusted rate is 8%.