Burger Queen, Apple Republic (BQAR), is located in the country known as Apple Republic and is the local franchisee of an international fast-food chain. It is listed on the major exchange in Apple Republic. Due to the introduction of more healthy choices, it has recently enjoyed an annual growth rate of close to 7%, higher than its main competitors. The recent financial crisis however has taken its toll on its stock price. Since October 2008, the stock price has fallen by 20%. BQARs CEO, Sullivan, feels that the stock is undervalued. He asks Mr. Kim, a financial analyst, to estimate the companys intrinsic value. Sullivans estimates for several line items are shown in the table below. In addition, the book value of equity for BQAR on 1 January 2009 is $60,000 and the expected dividend payment is $6,000 per year for all the future years. The risk free rate is 4% and the market risk premium is 8%. The companys equity beta is 0.75. 2009 2010 2011 2012 2013 Sales $104,000 $107,000 $128,690 $144,290 $147,290 Cost of Goods Sold (98,500) (97,000) (102,500) (118,700) (119,140) Operating Expenses (10,000) (11,300) (12,770) (14,430) (14,428) Income (loss) before tax ($4,500) ($1,300) $13,420 $11,160 $13,722 Tax expense (benefit) $900 $260 ($2,684) ($2,232) ($2,744) Net income (loss) ($3,600) ($1,040) $10,736 $8,928 $10,978 For 2014 and beyond, the residual income is predicted to approximate 2013 levels forever. Required (a) Use the CAPM model to estimate BQARs cost of equity. (b) Calculate BQARs residual income for each of the years from Year 2009 to Year 2013. Use the residual income model to estimate the intrinsic value of the company. (c) The current stock price is $10.50 per share with 10,000 shares outstanding. Critically evaluate Sullivans claim that the stock is undervalued. Discuss three ways in which BQAR can effectively signal to investors that Sullivans claim is justified.