In: Finance
Suppose that five years ago MRT Limited sold a 20 -year bond issue that had a $1000 par value and a 7 percent coupon rate. Interest is paid semiannually.
Period | Cash Flow |
Discounting Factor [1/(1.05^year)] |
PV of Cash Flows (cash flows*discounting factor) |
1 | 35 | 0.952380952 | 33.33333333 |
2 | 35 | 0.907029478 | 31.74603175 |
3 | 35 | 0.863837599 | 30.23431595 |
4 | 35 | 0.822702475 | 28.79458662 |
5 | 35 | 0.783526166 | 27.42341583 |
6 | 35 | 0.746215397 | 26.11753888 |
7 | 35 | 0.71068133 | 24.87384655 |
8 | 35 | 0.676839362 | 23.68937767 |
9 | 35 | 0.644608916 | 22.56131207 |
10 | 35 | 0.613913254 | 21.48696387 |
11 | 35 | 0.584679289 | 20.46377512 |
12 | 35 | 0.556837418 | 19.48930964 |
13 | 35 | 0.530321351 | 18.56124727 |
14 | 35 | 0.505067953 | 17.67737835 |
15 | 35 | 0.481017098 | 16.83559843 |
16 | 35 | 0.458111522 | 16.03390327 |
17 | 35 | 0.436296688 | 15.27038407 |
18 | 35 | 0.415520655 | 14.54322292 |
19 | 35 | 0.395733957 | 13.8506885 |
20 | 35 | 0.376889483 | 13.1911319 |
21 | 35 | 0.358942365 | 12.56298276 |
22 | 35 | 0.341849871 | 11.96474549 |
23 | 35 | 0.325571306 | 11.3949957 |
24 | 35 | 0.31006791 | 10.85237686 |
25 | 35 | 0.295302772 | 10.33559701 |
26 | 35 | 0.281240735 | 9.843425723 |
27 | 35 | 0.267848319 | 9.374691165 |
28 | 35 | 0.255093637 | 8.9282773 |
29 | 35 | 0.242946321 | 8.503121238 |
30 | 35 | 0.231377449 | 8.098210703 |
30 | 1000 | 0.231377449 | 231.3774487 |
Price of the Bond = Sum of PVs |
769.4132346 |
Therefore, The Bond will sell today for $769.41
At maturity, the Price will be equal to Par Value. Currently, it is Below Par Value. Therefore, Over 15 years, Price will keep on Increasing upto $1000 at maturity.