Using the Discounted Cash Flow Model (DCF), calculate the value including the stock price of ABC Incorporated given the following assumptions: Revenue Growth 60%, 50%, 50% per year, Pre-tax Earnings 15%/year, Est. Tax Rates 38%, Long-term growth rate 10%, S&P 500 Return 10%, Beta 1.50, 10-Year Tsy Bill 3.25%, please select the correct adjustments to reconcile the After-tax Cash Flows.

Revenue: $15,750,000