In: Finance
Assume Par Value of Bond = $ 1000
Current Yiled = Coupon maount / Price
8% = $ 100 / Price
Price = $ 100 / 8%
= $ 1250
Yiled from Bond (YTM) = Rate at which PV of Cash Inflows are equal to PV of cash Outflows.
Year | CF | PVF @4% | Disc CF | PVF @5% | Disc CF |
0 | $ -1,250.00 | 1.0000 | $ -1,250.00 | 1.0000 | $ -1,250.00 |
1 | $ 100.00 | 0.9615 | $ 96.15 | 0.9524 | $ 95.24 |
2 | $ 100.00 | 0.9246 | $ 92.46 | 0.9070 | $ 90.70 |
3 | $ 100.00 | 0.8890 | $ 88.90 | 0.8638 | $ 86.38 |
4 | $ 100.00 | 0.8548 | $ 85.48 | 0.8227 | $ 82.27 |
5 | $ 1,100.00 | 0.8219 | $ 904.12 | 0.7835 | $ 861.88 |
NPV | $ 17.11 | $ -33.53 |
YTM = Rate at which least +ve NPV + [ NPV at that Rate / Change in NPV due to 1% inc in Rate ] *1%
= 4% + [ 17.11 / 50.64 ] * 1%
= 4% + 0.34 * 1%
= 4% + 0.34%
= 4.34%
Price after 1 Year:
Year | CF | PVF @4.34% | Disc CF |
1 | $ 100.00 | 0.9584 | $ 95.84 |
2 | $ 100.00 | 0.9185 | $ 91.85 |
3 | $ 100.00 | 0.8803 | $ 88.03 |
4 | $ 100.00 | 0.8437 | $ 84.37 |
4 | $ 1,000.00 | 0.8437 | $ 843.72 |
Price after 1year | $ 1,203.82 |
Earlier quoted price is 125%
Now quoted price is 120.38%
Thus Quoted price is lower compared to earlier.