526 Chapter 19
interest rate, $1,000*e
−rT
, where r is the interest rate and T = 5 is the
maturity of the PPUP.
•
$1,000*
50%
S
0
times the value today of an at-the-money call on the S&P
500.
We can use the following spreadsheet to price this security:
1
2
3
4
5
6
7
8
9
10
11
12
CBA
Initial S&P 500 price, S
0
950 <-- The price of the S&P 500 at PPUP issuance
Structured exercise price, X 950
Risk-free interest rate for 5 years, r 5.00%
Time to maturity, T 5
Volatility of S&P 500,
σ
SP
25%
Participation rate 50% <-- Percentage of increase in the S&P going to PPUP owner
Strutured components, value today
Bond paying $1,000 at maturity 778.80 <-- =EXP(-B4*B5)*1000
Participation rate /S
0
*at-the-money call on S&P 500
162.52 <-- =1000*B7/B2*BSCall(B2,B3,B5,B4,B6)
Value of structured security today 941.32 <-- =SUM(B10:B11)
ANALYZING A SIMPLE STRUCTURED PRODUCT
$1,000 Deposit with 50% Participation in S&P Increase over 5 Years
The value of the structured security (cell B12) is $941.42. This valua-
tion has two parts:
•
The present value of the bond part of the PPUP is $778.80 (cell B10).
•
The value of $1,000*
50
950
%
at-the-money calls on the S&P is $162.52.
Given the parameters in cells B2:B7, the PPUP is overpriced—it sells
for $1,000, whereas its market value ought to be $941.32. Another way
to think about the structured is to compute its implied volatility: What
σ
SP
(cell B6) will give the market valuation (cell B12) of the PPUP
to equal the $1,000 price being asked by the Homeside Bank? Either
GoalSeek or Solver will solve this problem:
1
2
3
4
5
6
7
8
9
10
11
12
CBA
Initial S&P 500 price, S
0
950 <-- The price of the S&P 500 at PPUP issuance
Structured exercise price, X 950
Risk-free interest rate for 5 years, r 5.00%
Time to maturity, T 5
Volatility of S&P 500,
σ
SP
42.00%
Participation rate 50% <-- Percentage of increase in the S&P going to PPUP owner
Strutured components, value today
Bond paying $1000 at maturity 778.80 <-- =EXP(-B4*B5)*1000
Participation rate /S
0
*At-the-money call on S&P 500
221.20 <-- =1000*B7/B2*BSCall(B2,B3,B5,B4,B6)
Value of structured security today 1000.00 <-- =SUM(B10:B11)
ANALYZING A SIMPLE STRUCTURED PRODUCT
$1,000 Deposit with 50% Participation in S&P Increase over 5 Years