You are on page 1of 2

Inputs to model

Annualized Standard deviation 42%


Riskless rate = 5%
Dividend yield = 20%
Number of periods each year = 1
Binomial inputs
Up movement in binomial = 1.1993743
Down movement in binomial = 0.5177825

Value today $33.50


One period from now $40.18 $17.35
Two periods from now $48.19 $20.80 $8.98
Three periods from now $57.80 $24.95 $10.77 $4.65
Four periods from now $69.32 $29.93 $12.92 $5.58 $2.41
Five periods from now $83.14 $35.89 $15.50 $6.69 $2.89
$1.25

You might also like