Using the given set of information from recently filed financials, value the stock price for ABC Inc. Earnings before Interest & Tax Depreciation Increase in Net Working Capital CAPEX Value of Debt No. of shares issued WACC Corporate tax rate Other information related to the stock is as follows: Growth in the EBIT for the next 5 years = 16% Growth in the Depreciation & CAPEX for the next 5 years = 21% Growth in the Net Working Capital for the next 5 years = 11% Growth in the adjusted cash flows from the 6th year onwards = 2.50% $2,750,000 $260,000 $90,000 $415,000 $15,100,000 345,000 8.50% 35%