Mr. A had gathered the following information for his analysis – (A) A Company pays regular dividend on quarterly basis and the last interim dividend…

Mr. A had gathered the following information for his analysis – (A) A Company pays regular dividend on quarterly basis and the last interim dividend declared for the quarter was 3 per share (B) Owing to a wide market reach and presence, company's turnover has seen an annual compounded growth of 25% (CAGR) in the last 5 years and the turnover is expected to grow at the same rate in the future as well. The company expects the following Rate of Return (ROI) against the probabilities of likely achievement mentioned along with in different situations. Scenario ROI Probability I 20% 0.30 II 15% 0.60 III 12% 0.50 (C) The retention ratio over the last 5 years has been 40%, 65%, 50%, 45%, 30% respectively and company plans to retain based on the past average. (D) The current interest rate on GOI Treasury bond is at 4.5% and the beta of the company is 1.3 and a market return of 12.5% You are required to CALCULATE the theoretical market price of the company's share for Mr. A's decision-making using Gordon's model and Walter's model.