Assuming a market size of 10000 millions $ if the market grows by 20% and the company's market share grows by 15% ( starting from a current market share of 8% ), with a gross margin of 30% , a net income being 10% of the gross profit, a payout ratio of 25% and a total of 100 millions shares, the expected dividend per share equals 0.08 $. Therefore, if your fair target dividend yield is 6 % you should buy the stock at 1.38 $.