Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 1

Model 20-01

Black-Scholes Call Option Pricing


Inputs:
Risk-free rate = RF =
Time to maturity (yrs) = T =
Strike price = X =
Std deviation = =
Stock Price (S)
$3.00
$10.00
$15.00
$20.00
$25.00
$30.00
$35.00
$40.00
$45.00
$46.75
$50.00

5.00%
1.00000
$25.00
0.1
d1
-20.65264
-8.61291
-4.55826
-1.68144
0.55000
2.37322
3.91472
5.25004
6.42787
6.80938
7.48147

d2
-20.75264
-8.71291
-4.65826
-1.78144
0.45000
2.27322
3.81472
5.15004
6.32787
6.70938
7.38147

N(d1)
0.00000
0.00000
0.00000
0.04634
0.70884
0.99118
0.99995
1.00000
1.00000
1.00000
1.00000

N(d2)
0.00000
0.00000
0.00000
0.03742
0.67364
0.98849
0.99993
1.00000
1.00000
1.00000
1.00000

Call Price (C)


$0.00
$0.00
$0.00
$0.04
$1.70
$6.23
$11.22
$16.22
$21.22
$22.97
$26.22

You might also like