Company A needs to be valued for an IPO.

Year 1 revenues are $85 million Year 2 revenues are $346 million Year 3 Revenues are $533 million

Revenue growth is projected at 50% for the next 10 years

Long Term steady Cash Flow growth rate of 6% after 10th year

Working capital will grow 40% per year

Rf = 4%

Beta 1.2

Expected market return is 10%

COGS are 10.4% of revenue

R&D expenditures are 36.8% of revenue

Depreciation is 5.5% of revenue

EBITDA is 32% of revenue

Discount rate is 15%

Company A will issue an addition 5 million shares at IPO.

Based on the information provided, how would I calculate an IPO price?