Solution: |
|
|
|
|
|
|
|
a. |
Price |
96,133 |
|
|
|
|
|
Working Notes: |
|
|
|
|
Expected Cash flows from the portfolio = sum of (probability x Cash
flows ) |
|
Expected Cash flows from the portfolio = 0.5 x $55,200 + 0.5 x
$161,100 |
|
Expected Cash flows from the portfolio = $108,150 |
|
|
|
|
|
|
Required rate of return = Risk free rate + Risk premium |
|
|
Required rate of return = 4% + 8.5% |
|
|
|
Required rate of return = 12.5% |
|
|
|
|
|
|
|
Let willing to pay value of portfolio be Y |
|
|
|
|
|
|
|
Y x (1+ Required rate of return) = Expected cash flows from the
portfolio |
|
Y x (1+ 0.125) = $108,150 |
|
|
|
Y = $108,150/(1+ 0.125) |
|
|
|
Y =$96,133.3333 |
|
|
|
Y=96,133 |
|
|
|
|
|
|
|
Amount willing to be paid for the portfolio = $96,133 |
|
|
|
|
|
b. |
Rate of return |
12.50 |
% |
|
|
|
|
Working Notes: |
|
|
|
|
Since, in given situation required rate of return will be the
expected rate of return |
|
|
|
|
|
Expected Rate of return = (Expected cash flows - Amount paid
)/Amount paid |
|
Expected Rate of return = (108150 - 96133.33333)/96133.33333 |
|
|
Expected Rate of return = 0.125 |
|
|
|
Expected Rate of return = 12.50% |
|
|
|
|
|
|
C. |
Price |
93,636 |
|
|
|
|
|
Working Notes: |
|
|
|
|
Expected Cash flows from the portfolio = sum of (probability x Cash
flows ) |
|
Expected Cash flows from the portfolio = 0.5 x $55,200 + 0.5 x
$161,100 |
|
Expected Cash flows from the portfolio = $108,150 |
|
|
|
|
|
|
Required rate of return = Risk free rate + Risk premium |
|
|
Required rate of return = 4% + 11.5% |
|
|
|
Required rate of return = 15.5% |
|
|
|
|
|
|
|
Let willing to pay value of portfolio be Y |
|
|
|
|
|
|
|
Y x (1+ Required rate of return) = Expected cash flows from the
portfolio |
|
Y x (1+ 0.155) = $108,150 |
|
|
|
Y = $108,150/(1+ 0.155) |
|
|
|
Y =$93,636.36364 |
|
|
|
Y=93,636 |
|
|
|
|
|
|
|
Amount willing to be paid for the portfolio = $93,636 |
|
|
|
|
|
|
|
|
|
Please feel free to ask if anything about above solution in comment
section of the question. |