I would be very excited at a basic aggressive growth rate for the first 5 years. Once franchising kicks in in 2018 For SL and GZ sales pick up under new regs for MJ and by 2019 other farming i.e. Organic farming suppliers, so I'd be absolutely thrilled with
End 2017: .50 End 2018: 1.00 End 2019: 2.50 End 2020: 5.00 End 2021: 10.00 2022-2027: 25% growth per year 2028 and beyond: solid 10% growth
Then starting 2022 quarterly dividends at a 3% annual rate
But don't forget about the new company either! Because of Rogers reputation and success the new company will not stay idle for very long. So I'd say the same model as above but behind 2 years.