In: Finance
| Equilibrium Future Price of Silver | |||||
| = Spot Price*e^(Interest Rate*Period) + Storage Cost*e^(Interest Rate*Period) | |||||
| Where, | |||||
| e^(Interest Rate*Period) | |||||
| = e^(3%*6 months / 12 months) | |||||
| = e^(0.015) | |||||
| Using Excel Formula = EXP(0.015) | |||||
| = e^(0.015) | |||||
| = 1.01511 | |||||
| Equilibrium Future Price of Silver | |||||
| = Spot Price*e^(Interest Rate*Period) + Storage Cost*e^(Interest Rate*Period) | |||||
| = Spot Price*e^(Interest Rate*Period) + (Spot Price*Storage Cost %)*e^(Interest Rate*Period) | |||||
| = $1200*1.01511 + ($1200*2%)*1.01511 | |||||
| = $1218.13 + $24*1.01511 | |||||
| = $1218.13 + $24.36 | |||||
| = $1242.49 | |||||
| The actual Future Price is $1246.30 whereas equilibrium price is $1242.49. | |||||
| Therefore, Future Value is overvalued. | |||||
| Arbitrage Strategy | |||||
| 1) Sell June Future @ $1246.30 | |||||
| 2) Borrow $1200 for 6 months @ 3%. | |||||
| 3) Buy Silver in the Spot market for $1200. | |||||
| Calculation of Arbitrage Profit | |||||
| Sell Amount of June Future | $1,246.30 | ||||
| Repayment of Borrowed Amount with Interest | $(1,218.13) | ||||
| ($1200*e(0.15) = $1200*1.01511) | $ (24.36) | ||||
| Storage Cost ($24*e(0.15) = $24*1.01511) | |||||
| Arbitrage Profit ($1246.30 - $1218.13 - $24.36) | $3.81 | ||||