Wallys Warehouses just went public with an initial public offering of stock. Wallys stock is not expected to pay any dividends for the next two years. One year after that time (i.e three years from now), Wallys will pay a $1.00 per share dividend which will grow the next year to $2.00 per share. After this, the dividend will decline by 5% per year forever from that point in time as Wallys warehouses become obsolete. Wallys Warehouses is too new to have a Beta yet, but analysts think its Beta should be 0.8. Analysts also think that the S&P 500 can earn a steady state return of 10% annually and currently US treasury bonds yield 2% annually.

Calculate the price that you should pay today for a share of Wallys Warehouses stock