Bond Name IRFC

Coupan rate 8.10%

Face value 1000
Market Price ₹ 1,250.00
Maturiy (years) 7
Inflation 7.66%
Bond value 579.72
Earning ₹ 420.28

Years PV CF DCF
1 0.92885 81 75.23686
2 0.862762 81 69.88376
3 0.801377 81 64.91154
4 0.744359 81 60.29309
5 0.691398 81 56.00324
6 0.642205 81 52.01861
7 0.596512 81 48.31749
₹ 426.66
₹ 596.51
₹ 1,023.18

Decision Sell

YTM 4.03%
Bond Name HUDCO
Coupan Rate 8.88%
Face Value 5000
Market Price ₹ 6,444.00
Maturity(years) 9
Inflation Rate 7.66%
Bond Value 2325.08
Earning ₹ 2,674.92

Years PV CF DCF
1 0.92885 444 412.40944
2 0.862762 444 383.06654
3 0.801377 444 355.81139
4 0.744359 444 330.49544
5 0.691398 444 306.98071
6 0.642205 444 285.13906
7 0.596512 444 264.85144
8 0.55407 444 246.00728
9 0.514648 444 228.50389
10 0.478031 444 212.24585
₹ 3,025.51
₹ 2,390.16
₹ 5,415.67

Decision Sell

YTM 3.89%