The following information is regarding the Plexi Corporation. - Plexis equity beta = 2.5
- Risk free rate = 3%
- Market risk premium = 5%
- Debt = $19 million
- Equity = $21 million
- Pension assets beta = .70
- Pension assets = $15 million
The firms total liabilities and equities beta before including the pension liabilities into the balance sheet and the operating assets beta after incorporating the pension assets into the balance sheet would be:
| Total L&E beta | Operating assets beta |
Answer and Explanation
Balance sheet not incorporating the pension plan into the WACC
| Value ($million) | Risk(Beta) | | Value ($million) | Risk (Beta) | Operating assets | $40 | 1.31 | Debt | $19 | 0.00 | | | | Equity | $21 | 2.5 | Total Assets | $40 | 1.31 | Total L&E | $40 | 1.31 |
The total L&E beta = 21/40 ×2.5 = 1.31. The beta of the operating assets is found by using the Total L&E beta.
Balance sheet incorporating the pension plan into the WACC
| Value ($million) | Risk(Beta) | | Value ($million) | Risk (Beta) | Operating assets | $40 | 1.04 | Debt | $19 | 0.00 | Pension assets | $15 | 0.70 | Pension Liabilities | $15 | 0.00 | | | | Equity | $21 | 2.5 | Total Assets | $55 | 0.95 | Total L&E | $55 | 0.95 |
New total L&E beta = 21/55 × 2.5 = 0.95. Since the beta for the total assets = 40/55 (Operating Asset Beta) + 15/55 (.7) = 0.95 Solving for the Operating Asset Beta = 1.04 After incorporating the risk of the pension assets into the overall capital structure, the weighted average cost of capital (WACC) for capital budgeting purposes is closest to:
Answer and Explanation
After incorporating the pension assets and liabilities into the capital structure the new operating assets beta becomes 1.04 as shown in the previous question. Thus for capital budgeting purposes the WACC is: 3 + 1.04(5) = 8.2
|