In: Finance
Hue company had $300,000,000 of debt outstanding at Face Value. The bonds have annual 2% coupon payments and a remaining life of 8 years to maturity. The bonds just got re-rated and the market determined yield to maturity changed from 5% to 3%. By what amount did the market value of the bond change?
Coupon = Face Value*Coupon Rate = 300000000*2% = 6000000
5.00% | 3.00% | ||||
Period | Cash Flow |
Discounting Factor [1/(1.05^year)] |
PV of Cash Flows (cash flows*discounting factor) |
Discounting Factor [1/(1.03^year)] |
PV of Cash Flows (cash flows*discounting factor) |
1 | 6000000 | 0.952380952 | 5714285.714 | 0.970873786 | 5825242.718 |
2 | 6000000 | 0.907029478 | 5442176.871 | 0.942595909 | 5655575.455 |
3 | 6000000 | 0.863837599 | 5183025.591 | 0.915141659 | 5490849.956 |
4 | 6000000 | 0.822702475 | 4936214.849 | 0.888487048 | 5330922.287 |
5 | 6000000 | 0.783526166 | 4701156.999 | 0.862608784 | 5175652.706 |
6 | 6000000 | 0.746215397 | 4477292.38 | 0.837484257 | 5024905.54 |
7 | 6000000 | 0.71068133 | 4264087.981 | 0.813091511 | 4878549.068 |
8 | 6000000 | 0.676839362 | 4061036.172 | 0.789409234 | 4736455.406 |
8 | 300000000 | 0.676839362 | 203051808.6 | 0.789409234 | 236822770.3 |
Price of the Bond = Sum of PVs |
241831085.2 | Price of the Bond = Sum of PVs |
278940923.4 | ||
Change in Market Value = [278940923.4-241831085.2] |
37109838.27 = $37109838.27 |