You are on page 1of 3

UNDERLYING

1714.59
1208.25
851.44
600.00

851.44
600.00

422.81

422.81
297.95
209.96

Infrastructure

1214.59
732.64
417.53
229.34

351.44
162.19

74.85

0.00
0.00
0.00

License

1114.59
637.51
351.04
188.23

251.44
116.04

53.55

0.00
0.00
0.00

Underlying Asset Lattices

Maturity: 3.00 Years

Underlying
PV Asset
Volatility
Notes

$600.00
35.00%

Option Valuation Lattices


Phase2
Cost
Riskfree

$500.00
5.00%

Terminal Equation
Intermediate Equation
Intermediate Equation (Blackout)

Dividend
Steps

0.00%
3

Max(Underlying-Cost,0)
Max(Underlying-Cost,OptionOpen)

License
Cost
Riskfree

$100.00
5.00%

Terminal Equation
Intermediate Equation
Intermediate Equation (Blackout)

Dividend
Steps

0.00%
3

Max(Phase2-Cost,0)
Max(Phase2-Cost,OptionOpen)

You might also like