In: Accounting
on 1 Jan 2021, John plan to buy 1000 shares of Company ABC. Those share aged 5 years with par value 1 million/share, with coupon rate 12% paid every 1 january.
at those moment the discount rate 10% / year. As an investor, what is the the most expensive purchase price for 1000 shares?
Solution:
We will calculate value as on 1st January, 2021 by discounting future cash flow @10%. Which is as under:
Nature of receipt | Date | Cash In-flow in $ | Discouning Factor @ 10% | Cash In-flow after taken discounting factor |
Interest @ 12% on 1 Million | 01.01.2022 | 120,000.00 | 0.90909 | 109,090.91 |
Interest @ 12% on 1 Million | 01.01.2023 | 120,000.00 | 0.82645 | 99,173.55 |
Interest @ 12% on 1 Million | 01.01.2024 | 120,000.00 | 0.75131 | 90,157.78 |
Interest @ 12% on 1 Million | 01.01.2025 | 120,000.00 | 0.68301 | 81,961.61 |
Interest @ 12% on 1 Million | 01.01.2026 | 120,000.00 | 0.62092 | 74,510.56 |
Maturity of 1 Million | 01.01.2026 | 1,000,000.00 | 0.62092 | 620,921.32 |
Total | 1,075,815.74 |
Particulars | Amount in $ |
Per share maximum | 1,075,816 |
number of shares | 1,000 |
Total Maximum value | 1,075,815,735 |
Most expensive purchase of per share is $ 1,075,815.74 and in total for 1000 shares is $1,075,815,735