Estimated sustainable long term

Earnings at the end of the year 1$110 000

Fair payout ratio30%

Estimated sustainable long term

Dividend at the end of year 1$33 000

Fair rate of return (required rate)25%

Expected rate of return30%

Depreciation new investment in fixed assets

and working capital0

Finance costs interest0

Net assets $366 667

Required

Value the company according to each of the valuation models; present value of future cash flows, dividend yield method, earnings yield, price earnings, free cash flow capitalisation of income method super profits, intrinsic value method