You are on page 1of 15

price $1,072.

48
YTC 4.49% 8.98%

nominal
YTM 5.24% 0.051740509079
PMT $22.64 $45.27 4.53%

YTM 3.07% 6.14231% 6.24%


price ($1,286.63)

Market X Y
11% 10% 12%
7% 4% -3%
17% 12% 21%
-3% -2% -5%

beta X 0.73584906 Ks X 7.7% 1.275


BetaY 1.33490566 Ks Y 10.7%
Beta porf 1.6

no

X Y Porfol
0.1 -20% 10% -5.0%
0.8 20% 15% 17.5%
0.1 40% 20% 30.0%
Exp. Value 18% 15% 16.5%
Portfolio exp. 16.5%
St.deviation 8.08%

Weight Beta Beta new


0.1875 0.6 1.8
0.1875 1 1
0.3125 1.4 1.4
0.3125 1.8 1.8

Portfolio beta 1.3 1.525

MRP 5.0%

RRR 13.625%
8.98%

($1,072.48)

5.24%
0.05174051
$22.64
$45.272.95
4.53%

6.1423%
6.24%
0.06095864
($1,294.83)

-409.51 1409.51
-0.40951
1.40951
beta 1.58022533018868
k 11.901126650943400% 12%
rate 18%

price4 $921.99
price5 $930.20
CG 0.9%

0.022207
YTM 2.2% 4.4827% 0.022539
price ($1,157.03) 0.02233

price 1000

Market Stock
10% 5%
15% 0%
-5% 14%
0% 10%
Beta -0.66 7%
RRR 4.000%
10 0.3 12 0.5
25 0.2 10 0.5
5 0.5
Exp.value 10.5 11
st.deviation 7.56637297521 1
CV 0.72060695002 0.090909

beta
index 1
risk free 0
pension 1.4

beta portf 1 x(1.4)+(0.8-x)*1+0.2*0

x 0.500
0.04482666
0.04532901
0.04449586
-1,158.64 ₾
price $930.16
CY 9.14%

price $768.85
pmt $103.94 10.39%

rate 3.3% 6.5% 6.63%


price ($276.73)

A 0.8
B 1.2

Market X Y
11% 10% 12%
7% 4% -3%
17% 12% 21%
-3% -2% -5%

beta X 0.735849056603773 0.6


beta Y 1.33490566037736 0.4
beta portf 0.975471698113207
Ks portf 11.877%

0.5 5 0.166667 1
0.5 2 0.166667 2
Exp. Value 3.5 0.166667 3
St. dev 1.5 0.166667 4
CV 0.42857143 0.166667 5
0.166667 6
Exp. Value 3.5
St. dev. 1.71
CV 0.48795
rate 4%
price 3 ($1,165.85)

nominal
rate 3.46% 3.42%
coupon $7.48 $29.93 2.99%

semi effect nominal


rate 6.94% 14.36% 13.65%
coupon $40.29 $161.14 16.11%

0.16666667 1 0.166667 3
0.16666667 0 0.166667 4
0.16666667 3 0.166667 0
0.16666667 0 0.166667 0
0.16666667 5 0.166667 0
0.16666667 0 0.166667 0

Exp. value 1.5 1.166667


st. deviation 1.89 1.67
CV 1.26 1.44

weight beta
X 0.33333333 2
Y 0.66666667 1.2
beta portf 1.46666667
RRR of rortf. 8.400%
undervalue

beta1+beta2+….+beta10 20

beta10 2

beta1 +….beta 9 18

Beta new 1.5

New beta 1.9500

Ks 10.800%

You might also like