IPOs of a company provide for equity securities paying cash dividend of 3 USD per an equity share. Currently the firm's debt-to-equity ratio is 0.35 and the number of outstanding shares is 1,300.?

The expected return on market portfolio (index) is 8%, risk free rate is 1%, cost of debt 7% and the company has a beta of 1.3.?

Given the company's expected annual growth rate of 4%, annual profit tax rate of 25% and total liabilities of 280,000 USD, evaluate the value of this company?