Professional Documents
Culture Documents
Two Methods: Ebt and Quity Aluation
Two Methods: Ebt and Quity Aluation
Two Methods: Ebt and Quity Aluation
Inputs Value of Firm (V) Firm Asset Std Dev (s) Risk-free Rate (kRF ) Face Value of Debt (B) Time to Maturity (t) Outputs Black-Scholes Option Pricing d1 d2 N(d1) N(d2) Call Price -d1 -d2 N(-d1) N(-d2) Put Price Merton Model Riskfree Debt Value $340.00 50.0% 5.0% $160.00 2.00
Two Methods
Analogous Inputs for a Black-Scholes Call Option on a Stock Stock Price Stock Std Dev Risk-free Rate Exercise Price Time to Maturity
1.561 0.854 0.941 0.803 $203.54 -1.561 -0.854 0.059 0.197 $8.31
$144.77 Method One: Equity is a Call Method Two (equivalent by Put-Call Parity): Risky Debt is Riskfree Debt minus Put = V - Riskfree Debt + Put = Riskfree Debt - Put =V $203.54 $136.46 $340.00
Equity Value (E) Risky Debt Value (D) Total Value of Firm (V)
= Call = V - Call =V
Impact of Risk
Data Table: Sensitivity of Equity Value and Risky Debt Value. Input Values for Firm Asset Standard Deviation (s) Output Formulas: 30.0% 40.0% 50.0% 60.0% 70.0% Equity Value (E) $203.54 $195.99 $198.72 $203.54 $209.87 $217.17 Risky Debt Value (D) $136.46 $144.01 $141.28 $136.46 $130.13 $122.83
Sensitivity of Equity & Risky Debt Values to Firm Asset Std Dev
$220
Equity & Risky Debt ($)
$180
$140