valuation model. $($Click on the icon here $$ in order to copy the contents of the data table below into a spreadsheet.$)$

$\backslash$table$[[\backslash$table$[[$Current market$],[$price per share$]],\backslash$table$[[$Dividend$],[$growth rate$]],\backslash$table$[[$Projected$],[$dividend per$],[$share next year$]],\backslash$table$[[$Underpricing$],[$per share$]],\backslash$table$[[$Flotation cost$],[$per share$]]],[$$$33\mathrm{.}00,6\%,$$$1\mathrm{.}98,$$$2\mathrm{.}00,$$$1\mathrm{.}75$