608 Chapter 22
To see if this outcome is reasonable, we do some “brute force” simula-
tions. In the next spreadsheet, we examine 100 investment trajectories.
In each cell of the table we consider a function of the following type:
Wealth, end year
Wealth( ) Percent in risky Up
Wealth( )
t
t
t
=
−∗ ∗
+−∗
1
1(()1
1
−∗−
>
−∗
Percent in risky Drawdown
if
Wealth( ) Perce
R
t
D
Rand() π
nnt in risky Down
Wealth( ) Percent in risky Drawdown
i
∗
+−∗− ∗−tR11()
ff Rand() ≤
⎧
⎨
⎪
⎪
⎩
⎪
⎪
π
D
where R = exp(r), Up = exp(μ + σ), Down = exp(μ − σ),
ππ
UD
RR
=
−
−
=
−
−
Down
Up Down
and
Up
Up Down
,.
This simulation—like those in Chapter 18—simulates a lognormal
return for the risky asset, taking out the drawdown desired by the inves-
tor in each period. Here’s the output:
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
DCBA EFGHI
J
Current wealth 1,000,000
Risk-free rate 8%
Parameters of risky investment
Expected annual return 10%
Standard deviation of return 40%
Proportion invested in risky 40%
Annual drawdown 100,000
Years of investment 10
Runs 1,000
Successful runs 87.60% <-- =successfulruns(B2,B8,B3,B5,B6,B7,B9,B11)
SIMULATION OF 100 PATHS
R 1.0833 <-- =EXP(B3)
Up 1.6487 <-- =EXP(B5+B6)
Down 0.7408 <-- =EXP(B5-B6)
PiUp (risk-neutral prob. of Up) 0.3772 <-- =(B17-B19)/(B18-B19)
PiDown (risk-neutral prob. of Down) 0.6228 <-- =(B18-B17)/(B18-B19)
Number of year 10 wealth > 0 85 <-- =COUNTIF(C40:CX40,">0")
Percentage of successful simulations 85.00% <-- =B25/100
Wealth at end of year
Year
Simulation
1
Simulation
2
Simulation
3
Simulation
4
Simulation
5
Simulation
6
Simulation
7
Simulation
8
0 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
1 1,209,461 846,300 846,300 1,209,461 846,300 846,300 846,300 846,300
2 1,483,741 700,853 700,853 1,044,512 700,853 700,853 700,853 1,008,196
3 1,842,901 817,739 563,217 888,421 563,217 817,739 817,739 854,055
4 1,643,936 970,798 432,972 1,063,353 432,972 673,826 970,798 708,192
5 1,455,656 818,665 309,721 1,292,419 309,721 537,642 818,665 827,350
6 1,277,487 674,703 305,567 1,123,015 193,089 408,770 674,703 983,382
7 1,108,885 538,471 189,158 962,709 152,842 435,268 538,471 830,574
8 949,338 409,555 79,000 811,011 44,634 311,894 409,555 987,604
9 1,143,120 436,296 3,448 961,987 -41,553 308,413 287,561 834,569
10 981,734 312,866 -96,737 1,159,684 -139,322 191,851 276,550 689,753
Cell C31 contains formula
=IF(RAND()>$B$22,$B$7*C30*$B$18+(1-
$B$7)*C30*$B$17-$B$8,$B$7*C30*$B$19+(1-
$B$7)*C30*$B$17-$B$8)
HOW WELL DO WE DO?
PERCENTAGE OF POSITIVE OUTCOMES