Ez-seat, inc., manufactures two types of reclining chairs, standard and ergo. ergo provides support for the body through a complex set of sensors and requires great care in manufacturing to avoid damage to the material and frame. standard is a conventional recliner, uses standard materials, and is simpler to manufacture. ez-seat’s results for the last fiscal year are shown in the statement below. ez-seat, inc. income statementergo standard totalsales revenue $ 2,000,000 $ 5,000,000 $ 7,000,000 direct materials 600,000 1,500,000 2,100,000 direct labor 400,000 500,000 900,000 overhead costs administration 630,000 production setup 480,000 quality control 285,000 distribution 760,000 operating profit $ 1,845,000 ez-seat currently uses labor costs to allocate all overhead, but management is considering implementing an activity-based costing system. after interviewing the sales and production staff, management decides to allocate administrative costs on the basis of direct labor costs but to use the following bases to allocate the remaining costs: activity levelactivity base cost driver ergo standardsetting up number of production runs 60 100performing quality control number of inspections 190 190distribution number of units shipped 1,500 6,100required: a. complete the income statement using the preceding activity bases. (do not round intermediate calculations.)account ergo standard totalsales revenue $2,000,000 $5,000,000 $7,000,000direct materials $600,000 $1,500,000 $2,100,000direct labor 400,000 500,000 900,000overhead costs: administration 630,000production setup 480,000quality control 285,000distribution 760,000total overhead costs 2,155,000operating profit (loss) $1,000,000 $3,000,000 $1,845,000c. restate the income statement for ez-seat using direct labor costs as the only overhead allocation base. (do not round intermediate calculations.)account ergo standard totalsales revenue $2,000,000 $5,000,000 $7,000,000direct materials 600,000 1,500,000 2,100,000direct labor 400,000 500,000 900,000overhead costs 0operating profit (loss) $1,000,000 $3,000,000 $4,000,000

Sabrina gupta, an investment advisor with a major brokerage firm, was examining wal-mart stores, inc. (wal-mart) stock and its valuation. gupta wondered whether to recommend the stock to any of her new clients or to existing clients who did not currently have wal-mart in their portfolios. her key task was to use an intrinsic value approach to price the shares and to then compare the resulting price with the price at which the stock was traded in the market. gupta wanted to use alternative valuation methods and assumptions to produce intrinsic value estimates for wal-mart stock. she was interested in seeing if the alternative methods would point to a consensus regarding the valuation of the stock and to see if the valuations suggested an investment opportunity given the current market price. methods she contemplated to use were: multi-stage growth modelprice earnings multiplemost valuation methods gupta considered required a common set of inputs: future cash flows to wal-mart investorsgrowth rate of future cash flowsdiscount factor or required rate of return by wal-mart investorsgupta gathered data to determine each of the above. gupta thought that dividends to wal-mart shareholders would adequately capture the cash flows to wal-mart shareholders; she also thought that this approach would simplify her task and she would revisit more complex valuation models if she felt the need. gupta thought that capm would provide her a relatively reliable estimate of the required rate of return. capm based required rate of return can be estimated by using a risk free rate, systematic risk of the firm and equity market risk premium. gupta thought that in a valuation exercise that involve long term cash flows, 10-year government bond yield would be an appropriate risk free rate of return estimate. she checked the 10 year note rate and found out that it was about 3.68%. gupta searched for wal-mart beta in bloomberg. bloomberg estimates betas by regressing the s& p 500 returns on the firm returns over the past two years and arrives at a “raw” beta estimate. bloomberg makes an adjustment in raw beta based on some academic research. gupta is confident that bloomberg adjustment is justified and she uses wal-mart beta estimate of 0.66 in her analysis. while gupta is aware of the importance of emrp assumption, she thinks that bloomberg’s historical estimate of 5.05% is a safe assumption. she is aware of the fact that some studies suggest a larger risk premium of approximately six per cent, while others suggest a much lower forward-looking premium of less than four per cent. she is mindful of the arbitrariness of her assumption, and she takes a note to revisit this issue if her valuations produce unreasonable estimates. anticipated dividend growth (g) is often estimated in a variety of ways. first, observed historical dividend growth can be assumed to continue in a perpetual fashion. second, future dividend growth can be estimated on the basis of recent estimates of analysts. gupta noted that the consensus annual wal-mart dividend for fiscal year 2011 was $1.21, and one respected analyst had estimated the expected constant dividend growth (in perpetuity) at approximately 3%.as the chart suggests, both earnings and dividend growth rates are declining but they seem to be higher than the “respected analyst’s” estimates. gupta decides to use several alternative perpetual growth assumptions to see the impact on price. since gupta decided to use variants of dividend discount model (ddm), she checked the anticipated earnings for 2011. analyst’s estimates suggested $4.10 earnings per share. gupta decided to use 10% growth rate from 2011 to 2012 and assumed a steady decline to 3% in 13 years (until 2024) where the perpetual growth rate of 3% resumes. she also assumed that walmart will increase its dividend payout ratio from 30% to 55% from years 2012 to 2024. you are asked to reproduce gupta’s analysis of multi-stage growth model and double check her valuation by using an earnings multiple. you have all the data you need to conduct the multi stage discounted growth model analysis, but you will need to do some research about the multiples valuation.