The following are financial summary of Gemar Bhd$.$

Share Capital $+$ retentionsShare Capital $+$ retentions

$\backslash$table$[[$C$/$F $(=$ BF $+$ Retained Profit$),31,550\mathrm{.}00,33,325\mathrm{.}00,34,925\mathrm{.}00,36,725\mathrm{.}00,38,625\mathrm{.}00,],[$Retention Rate K$,0\mathrm{.}62,0\mathrm{.}64,0\mathrm{.}61,0\mathrm{.}62,0\mathrm{.}61,0\mathrm{.}62],[$ron opening,,,,,,$],[$capital$,0\mathrm{.}083,0\mathrm{.}087,0\mathrm{.}079,0\mathrm{.}083,0\mathrm{.}084,0\mathrm{.}083]]$

$g=Kr=0\mathrm{.}05$

Required :

Using the Gordon Growth model, calculate the value of the company.