Calculate the actual value of a stock, if the company gets listed today? When I have the following prerequisites The listed payments are ris-free 100 million pcs

Business Sep 11, 2020

Calculate the actual value of a stock, if the company gets listed today? When I have the following prerequisites

The listed payments are ris-free
100 million pcs. shares
Dividend for the year per. share for the next year grows at constant annual growth rate is determined by myself
Where the dividend for the year from and including 2024 in all future corresponds to dividend in 2023
Tax-rate 30%
Risk-free annual interest rate 3%