Firm Value 19.

57 V or St
Liabilities 12.5 K
Expected R 0.06 r
Time (T) 1t
Volatility 44.70% SD of returns on assets

d1 1.360567 0.913175
d2 0.913567 0.819528 20.62%

call price 8.223302

 PVR

Value of PVR 9000 Assets By Solver

Book Debt 1350
risk free 0.06
Time 1
Volatility 0.283042475 Annual Volatility d1
Asset Volatility 0.55 d2
Estimated Volatility 0.243061189 Asset V = Est V

Call 7728.701135
Market Cap 11067
3.8334 0.999937
3.2834 0.999487 0.000513
Date Open High Low Close Adj Close Volume
8/30/2021 1324.55 1349.8 1321 1334.8 1334.8 767275
8/31/2021 1334 1350 1316 1327.95 1327.95 435723 -0.513%
9/1/2021 1335.95 1345 1318.55 1336.05 1336.05 618536 0.610%
9/2/2021 1345 1345 1326 1335.45 1335.45 382021 -0.045%
9/3/2021 1335.45 1349 1327 1338.95 1338.95 514635 0.262%
9/6/2021 1340.1 1399 1340.1 1377 1377 2395588 2.842%
9/7/2021 1389 1390 1352 1360.55 1360.55 742287 -1.195%
9/8/2021 1365 1387 1340.45 1353.3 1353.3 638732 -0.533%
9/9/2021 1353.6 1388.7 1345 1382 1382 603263 2.121%
9/13/2021 1386.5 1409.9 1370.25 1394.25 1394.25 1226997 0.886%
9/14/2021 1395 1418 1393.5 1407.35 1407.35 774630 0.940%
9/15/2021 1412 1423 1401 1411.5 1411.5 496898 0.295%
9/16/2021 1415 1427 1403 1407.5 1407.5 343534 -0.283%
9/17/2021 1417 1417 1375.9 1392 1392 406935 -1.101%
9/20/2021 1392 1487 1382.05 1423.8 1423.8 3491050 2.284%
9/21/2021 1423 1518 1405 1508.5 1508.5 3633517 5.949%
9/22/2021 1518.9 1632 1499.7 1568.35 1568.35 4153658 3.968%
9/23/2021 1582.5 1610.95 1552.3 1569.4 1569.4 1473227 0.067%
9/24/2021 1559 1559 1495.15 1510.9 1510.9 1310667 -3.728%
9/27/2021 1661.95 1661.95 1575.4 1598.35 1598.35 5200403 5.788%
9/28/2021 1598 1611 1548 1599.4 1599.4 1498690 0.066%
9/29/2021 1590 1648 1577.05 1612.5 1612.5 2081846 0.819%
9/30/2021 1619 1628.7 1586 1599.35 1599.35 786949 -0.816%
10/1/2021 1580 1617.1 1574.6 1599.55 1599.55 1127113 0.013%
10/4/2021 1609.85 1677.35 1597.55 1646.55 1646.55 1813484 2.938%
10/5/2021 1654.55 1680 1642.6 1659.65 1659.65 788991 0.796%
10/6/2021 1674 1690 1633.45 1640.45 1640.45 1122812 -1.157%
10/7/2021 1657.7 1687.45 1645.7 1679.2 1679.2 613114 2.362%
10/8/2021 1694 1728 1670 1695.65 1695.65 1317404 0.980%
10/11/2021 1696 1725 1691 1696.45 1696.45 478253 0.047%
10/12/2021 1705 1731.4 1685.1 1710.7 1710.7 663494 0.840%
10/13/2021 1727 1760.15 1708 1712.95 1712.95 1145725 0.132%
10/14/2021 1730 1731.55 1709.25 1713.8 1713.8 465986 0.050%
10/18/2021 1760 1760 1715 1718.8 1718.8 617562 0.292%
10/19/2021 1735 1746.45 1677.25 1689.05 1689.05 762563 -1.731%
10/20/2021 1685 1715 1658.05 1672.2 1672.2 787877 -0.998%
10/21/2021 1704 1710 1630.1 1662.7 1662.7 695607 -0.568%
10/22/2021 1668.05 1687 1594.25 1627.45 1627.45 1595061 -2.120%
10/25/2021 1640 1768.05 1630.05 1727.4 1727.4 3563029 6.142%
10/26/2021 1742 1798 1734.15 1758.6 1758.6 1807984 1.806%
10/27/2021 1773.95 1773.95 1736.05 1742.7 1742.7 570037 -0.904%
10/28/2021 1742.7 1742.7 1669.9 1674.85 1674.85 563320 -3.893%
10/29/2021 1662.5 1718 1631 1677.65 1677.65 629954 0.167%
11/1/2021 1695 1736 1677.35 1729.85 1729.85 570628 3.111%
11/2/2021 1740 1743 1717.1 1735.25 1735.25 408837 0.312%
11/3/2021 1735 1757.6 1722.15 1739.5 1739.5 501268 0.245%
 11/4/2021 1755 1770 1746.1 1763.85 1763.85 153269 1.400%
11/8/2021 1801 1839 1772.6 1803.7 1803.7 1659392 2.259%
11/9/2021 1808.8 1822.4 1786.85 1792.95 1792.95 487224 -0.596%
11/10/2021 1785 1813 1764 1767.75 1767.75 450745 -1.406%
11/11/2021 1768.5 1793.3 1700 1716.5 1716.5 639723 -2.899%
11/12/2021 1720 1744.55 1717.4 1733.95 1733.95 282783 1.017%
11/15/2021 1747 1747 1695 1705.8 1705.8 651767 -1.623%
11/16/2021 1713 1735.4 1698 1709.85 1709.85 326296 0.237%
11/17/2021 1706.85 1771 1701.2 1737.65 1737.65 809190 1.626%
11/18/2021 1740 1748.65 1662.55 1694.95 1694.95 680803 -2.457%
11/22/2021 1705 1705 1568.4 1604.3 1604.3 976157 -5.348%
11/23/2021 1576.55 1619.2 1560.25 1603.4 1603.4 610252 -0.056%
11/24/2021 1615.6 1641.85 1550 1568.65 1568.65 1107400 -2.167%
11/25/2021 1570 1576.95 1526 1561 1561 1063722 -0.488%
11/26/2021 1518.5 1518.5 1372.3 1391 1391 3795309 -10.890%
11/29/2021 1303 1398.55 1303 1377.05 1377.05 2189414 -1.003%
11/30/2021 1380.05 1444.2 1361.05 1371.6 1371.6 1450293 -0.396%
12/1/2021 1371.6 1380 1327 1353.35 1353.35 1271178 -1.331%
12/2/2021 1353.5 1413.7 1345.05 1399.2 1399.2 1118678 3.388%
12/3/2021 1398.6 1474.5 1381.15 1442.1 1442.1 2731969 3.066%
12/6/2021 1417.95 1446.35 1332 1350.65 1350.65 2247217 -6.341%
12/7/2021 1373.5 1426.95 1370 1414.55 1414.55 2196401 4.731%
12/8/2021 1446.85 1463.9 1410.95 1452.8 1452.8 1856911 2.704%
12/9/2021 1449 1493.95 1440.3 1488.2 1488.2 1802742 2.437%
12/10/2021 1490 1498 1460 1465 1465 830801 -1.559%
12/13/2021 1479.9 1485.3 1445 1453.65 1453.65 587182 -0.775%
12/14/2021 1438 1439.35 1405.3 1424.9 1424.9 1214377 -1.978%
12/15/2021 1423.1 1425.4 1387 1390.4 1390.4 649877 -2.421%
12/16/2021 1402.85 1416.45 1351.2 1357.9 1357.9 847437 -2.337%
12/17/2021 1364 1364 1300.05 1310.65 1310.65 1623175 -3.480%
12/20/2021 1290 1300 1224.05 1252.05 1252.05 1146630 -4.471%
12/21/2021 1274 1296.3 1244.1 1272.5 1272.5 953231 1.633%
12/22/2021 1272.5 1331.5 1272.5 1323.6 1323.6 1036926 4.016%
12/23/2021 1332 1362.75 1325.05 1357.6 1357.6 851708 2.569%
12/24/2021 1370 1370 1312.5 1318.9 1318.9 932542 -2.851%
12/27/2021 1290 1348.65 1262.5 1334.65 1334.65 1340343 1.194%
12/28/2021 1347 1379.95 1270 1285.2 1285.2 2398260 -3.705%
12/29/2021 1271 1286.3 1241 1260.95 1260.95 2392589 -1.887%
12/30/2021 1255.9 1282.5 1251 1273.4 1273.4 1192801 0.987%
12/31/2021 1252 1307.95 1252 1298.3 1298.3 1381082 1.955%
1/3/2022 1271.55 1351.45 1256 1341 1341 2457508 3.289%
1/4/2022 1311 1371 1311 1346.75 1346.75 2265505 0.429%
1/5/2022 1336 1368 1319.35 1362.7 1362.7 1398439 1.184%
1/6/2022 1325 1390 1325 1382.9 1382.9 1407143 1.482%
1/7/2022 1390 1395 1348.1 1366.9 1366.9 1266668 -1.157%
1/10/2022 1350 1445 1350 1433.65 1433.65 2367024 4.883%
1/11/2022 1410 1489 1410 1482.8 1482.8 1880975 3.428%
1/12/2022 1480 1568.15 1480 1555.75 1555.75 3007008 4.920%
1/13/2022 1540 1558.85 1521.4 1546.25 1546.25 1262393 -0.611%
1/14/2022 1532.15 1569.95 1528.35 1554.45 1554.45 818261 0.530%
1/17/2022 1555 1589.7 1554.45 1573.05 1573.05 917468 1.197%
1/18/2022 1577 1605.5 1552 1565.05 1565.05 1643781 -0.509%
1/19/2022 1565.05 1588.7 1558.25 1572.7 1572.7 1011483 0.489%
1/20/2022 1574.95 1586.65 1511.55 1563.45 1563.45 1373616 -0.588%
1/21/2022 1551.95 1589.9 1509.35 1537.35 1537.35 2637672 -1.669%
1/24/2022 1536 1558.1 1477.05 1520.35 1520.35 1607660 -1.106%
1/25/2022 1518.35 1609.5 1503.05 1568.6 1568.6 1627239 3.174%
1/27/2022 1520 1590.85 1520 1536.15 1536.15 1485798 -2.069%
1/28/2022 1562.4 1638.35 1542.3 1553.7 1553.7 1592107 1.142%
1/31/2022 1587.8 1608.95 1562 1588.35 1588.35 897589 2.230%
2/1/2022 1597.7 1608.5 1570 1602.45 1602.45 718003 0.888%
2/2/2022 1618 1643 1596 1600.95 1600.95 644620 -0.094%
2/3/2022 1609 1618 1586.95 1598.9 1598.9 541711 -0.128%
2/4/2022 1600 1618 1592 1608.6 1608.6 497604 0.607%
2/7/2022 1608 1642 1587.35 1604.6 1604.6 881513 -0.249%
2/8/2022 1611.7 1631.35 1588 1618.15 1618.15 795181 0.844%
2/9/2022 1635.8 1663 1606 1647.8 1647.8 1195996 1.832%
2/10/2022 1657.8 1681.4 1645.35 1669.75 1669.75 660553 1.332%
2/11/2022 1665.8 1674.9 1615.6 1620.55 1620.55 620521 -2.947%
2/14/2022 1590.1 1635 1575.85 1597.55 1597.55 790504 -1.419%
2/15/2022 1609 1653 1579.6 1646.4 1646.4 612729 3.058%
2/16/2022 1650 1669 1604.1 1610.75 1610.75 629536 -2.165%
2/17/2022 1622 1629.45 1593.15 1597.8 1597.8 488847 -0.804%
2/18/2022 1596 1606 1563 1570.2 1570.2 571351 -1.727%
2/21/2022 1570 1578.45 1531.95 1562 1562 736309 -0.522%
2/22/2022 1530.1 1579.9 1527.35 1573.6 1573.6 525420 0.743%
2/23/2022 1593 1602.9 1572.2 1579.65 1579.65 577203 0.384%
2/24/2022 1538.9 1565 1506.1 1514.25 1514.25 801420 -4.140%
2/25/2022 1565 1610 1548.8 1596.65 1596.65 744769 5.442%
2/28/2022 1588 1642.5 1576.05 1635.75 1635.75 1034441 2.449%
3/2/2022 1620 1671.45 1615 1656.7 1656.7 1171597 1.281%
3/3/2022 1695.05 1712 1615.65 1628.5 1628.5 1366155 -1.702%
3/4/2022 1622.25 1625.95 1555 1565.55 1565.55 790674 -3.866%
3/7/2022 1535.1 1550 1485.55 1498.3 1498.3 1034865 -4.296%
3/8/2022 1505 1604 1487.9 1597.7 1597.7 1560693 6.634%
3/9/2022 1612.9 1678 1607.6 1645.25 1645.25 1568922 2.976%
3/10/2022 1671.2 1708.6 1647.55 1673.85 1673.85 1269032 1.738%
3/11/2022 1673.8 1719.75 1660.1 1686.9 1686.9 1077758 0.780%
3/14/2022 1699 1729 1685 1724.25 1724.25 784432 2.214%
3/15/2022 1732 1738.45 1661.6 1671.7 1671.7 876310 -3.048%
3/16/2022 1704.9 1730 1688 1723.2 1723.2 711117 3.081%
3/17/2022 1730.1 1738.55 1701.6 1706.75 1706.75 612841 -0.955%
3/21/2022 1711.85 1766.65 1710 1754.05 1754.05 1093935 2.771%
3/22/2022 1760 1762 1730 1749.1 1749.1 520887 -0.282%
3/23/2022 1754 1778.95 1742.6 1756.8 1756.8 1294328 0.440%
3/24/2022 1755.1 1782.95 1752 1776.55 1776.55 698539 1.124%
3/25/2022 1793.55 1868 1784.2 1821.65 1821.65 3117427 2.539%
3/28/2022 2003.8 2003.8 1866.1 1883.3 1883.3 7200894 3.384%
3/29/2022 1884.95 1888.4 1811 1857.45 1857.45 2095159 -1.373%
3/30/2022 1862 1888.95 1844 1869.05 1869.05 1366635 0.625%
3/31/2022 1874.65 1933 1857.5 1922.3 1922.3 2005680 2.849%
4/1/2022 1922.3 1931 1891.6 1916.2 1916.2 1314673 -0.317%
4/4/2022 1916.2 1963.7 1825.95 1909.85 1909.85 837263 -0.331%
4/5/2022 1919.9 1936.3 1906.05 1917.45 1917.45 644747 0.398%
4/6/2022 1915 1928.5 1892.55 1902.45 1902.45 425562 -0.782%
4/7/2022 1905 1913.25 1868.05 1892.55 1892.55 691038 -0.520%
4/8/2022 1901 1914.4 1876.25 1880.35 1880.35 506416 -0.645%
4/11/2022 1893 1918.45 1868.5 1878.2 1878.2 630565 -0.114%
4/12/2022 1885 1945 1875 1921.85 1921.85 1513133 2.324%
4/13/2022 1942 1946.5 1898 1904.35 1904.35 939582 -0.911%
4/18/2022 1900 1900 1806 1825.4 1825.4 1112104 -4.146%
4/19/2022 1844 1859.8 1755.75 1787.7 1787.7 886348 -2.065%
4/20/2022 1790 1834.65 1781.35 1812.4 1812.4 580498 1.382%
4/21/2022 1824 1841 1775.1 1780.95 1780.95 556700 -1.735%
4/22/2022 1771 1811.45 1761.3 1771.15 1771.15 356037 -0.550%
4/25/2022 1760 1764.3 1710 1732 1732 567967 -2.210%
4/26/2022 1740 1762 1701.15 1755.4 1755.4 960721 1.351%
4/27/2022 1733.1 1798 1733.1 1787.6 1787.6 785774 1.834%
4/28/2022 1798 1825 1770 1816.25 1816.25 701656 1.603%
4/29/2022 1827 1855 1815.8 1828.95 1828.95 781984 0.699%
5/2/2022 1815.1 1832.95 1798.5 1810.8 1810.8 290038 -0.992%
5/4/2022 1815.95 1824.95 1765.6 1777.95 1777.95 451195 -1.814%
5/5/2022 1795 1818 1765.6 1777.25 1777.25 493728 -0.039%
5/6/2022 1756.5 1774.9 1684.6 1699.75 1699.75 512761 -4.361%
5/9/2022 1685 1744 1673.95 1705.9 1705.9 1467007 0.362%
5/10/2022 1711 1785.45 1711 1772.25 1772.25 1819098 3.889%
5/11/2022 1777 1850 1753.55 1787.5 1787.5 1880187 0.860%
5/12/2022 1784 1794.55 1725.05 1755.65 1755.65 771470 -1.782%
5/13/2022 1782.05 1809 1742.7 1746.45 1746.45 759712 -0.524%
5/16/2022 1760 1773.5 1720 1742.2 1742.2 469483 -0.243%
5/17/2022 1748 1790.4 1727 1772.7 1772.7 484205 1.751%
5/18/2022 1787 1840 1777 1785.05 1785.05 1278479 0.697%
5/19/2022 1760 1791.65 1728.25 1736.2 1736.2 507537 -2.737%
5/20/2022 1764 1830 1762.4 1823.85 1823.85 750985 5.048%
5/23/2022 1823.95 1855 1812 1819.5 1819.5 568879 -0.239%
5/24/2022 1816 1828.95 1694.6 1703.25 1703.25 965895 -6.389%
5/25/2022 1704 1719.95 1651.25 1675.3 1675.3 780247 -1.641%
5/26/2022 1680 1736.75 1662 1730.75 1730.75 563978 3.310%
5/27/2022 1740 1800 1738 1795.3 1795.3 469305 3.730%
5/30/2022 1800 1874.05 1799.95 1862.5 1862.5 544719 3.743%
5/31/2022 1855 1893.45 1833.95 1840.05 1840.05 875952 -1.205%
 6/1/2022 1840.05 1854.7 1775 1798.5 1798.5 410720 -2.258%
6/2/2022 1803.95 1842.6 1794.2 1820.25 1820.25 538488 1.209%
6/3/2022 1833 1858.55 1809.2 1817.05 1817.05 507620 -0.176%
6/6/2022 1810 1810 1745 1784.9 1784.9 862521 -1.769%
6/7/2022 1769 1797.95 1750.1 1793.7 1793.7 555671 0.493%
6/8/2022 1794 1813 1775.9 1800.5 1800.5 387425 0.379%
6/9/2022 1785 1802.3 1773.95 1785.85 1785.85 243196 -0.814%
6/10/2022 1765 1788.15 1755.5 1771.6 1771.6 178804 -0.798%
6/13/2022 1726 1753.35 1716.35 1724.4 1724.4 460689 -2.664%
6/14/2022 1712 1773.35 1712 1762.15 1762.15 283095 2.189%
6/15/2022 1767 1777 1742.1 1764.3 1764.3 160999 0.122%
6/16/2022 1773 1815.95 1725.75 1730.8 1730.8 528612 -1.899%
6/17/2022 1739 1739 1678 1695.7 1695.7 405327 -2.028%
6/20/2022 1695.7 1706.05 1666.05 1689.6 1689.6 400488 -0.360%
6/21/2022 1706.8 1787.85 1702.8 1782.35 1782.35 398756 5.489%
6/22/2022 1787.25 1819 1776.7 1794.3 1794.3 1166121 0.670%
6/23/2022 1795 1829.45 1795 1819.25 1819.25 513836 1.391%
6/24/2022 1840 1850 1827.5 1845.1 1845.1 256119 1.421%
6/27/2022 1868.75 1878.35 1830 1833.5 1833.5 448359 -0.629%
6/28/2022 1824 1854.8 1815.2 1846.2 1846.2 395163 0.693%
6/29/2022 1839.95 1851 1824.35 1839.8 1839.8 294707 -0.347%
6/30/2022 1851 1902.85 1845.05 1860.85 1860.85 919550 1.144%
7/1/2022 1860.85 1895 1828.9 1888.5 1888.5 358082 1.486%
7/4/2022 1885 1919.25 1876.05 1891 1891 340815 0.132%
7/5/2022 1903 1922.8 1868.1 1881.45 1881.45 323320 -0.505%
7/6/2022 1884.95 1887 1860.8 1874.05 1874.05 306565 -0.393%
7/7/2022 1887 1899 1862.7 1885.7 1885.7 366427 0.622%
7/8/2022 1899 1914 1881.6 1898.35 1898.35 472220 0.671%
7/11/2022 1895 1938.85 1886 1914.1 1914.1 440870 0.830%
7/12/2022 1914.1 1914.9 1872.45 1888.45 1888.45 377561 -1.340%
7/13/2022 1900 1914 1886.75 1899.15 1899.15 639049 0.567%
7/14/2022 1901.4 1926 1888 1903.3 1903.3 522868 0.219%
7/15/2022 1904 1933.95 1904 1922.4 1922.4 392095 1.004%
7/18/2022 1923 1944.7 1902 1907.75 1907.75 259119 -0.762%
7/19/2022 1900.25 1924.55 1888.25 1893.85 1893.85 398710 -0.729%
7/20/2022 1911 1914.3 1876.05 1884.55 1884.55 211634 -0.491%
7/21/2022 1896.45 1978.75 1886.05 1914.5 1914.5 1565872 1.589%
7/22/2022 1950 1967.6 1925.25 1939.85 1939.85 1484289 1.324%
7/25/2022 1927.6 1971.5 1872.15 1913.45 1913.45 907431 -1.361%
7/26/2022 1913 1969 1911 1951.6 1951.6 1139707 1.994%
7/27/2022 1953 2034.05 1933.9 2021.55 2021.55 1635081 3.584%
7/28/2022 2039.1 2058 2027.1 2043.95 2043.95 991424 1.108%
7/29/2022 2058.2 2153.85 2052 2144.25 2144.25 1226543 4.907%
8/1/2022 2167 2168.75 2123 2156.25 2156.25 549474 0.560%
8/2/2022 2145 2189.75 2140 2181.8 2181.8 421957 1.185%
8/3/2022 2180 2200 2135.3 2192.95 2192.95 748677 0.511%
8/4/2022 2214 2214.85 2140.3 2151.6 2151.6 508870 -1.886%
 8/5/2022 2157 2171.2 2107 2110.85 2110.85 293575 -1.894%
8/8/2022 2110 2134.95 2092.2 2128.3 2128.3 322722 0.827%
8/10/2022 2125 2138.05 2101.5 2127.15 2127.15 223893 -0.054%
8/11/2022 2121.25 2142.95 2055 2059.4 2059.4 478699 -3.185%
8/12/2022 2058 2069.9 2005 2014.3 2014.3 455873 -2.190%
8/16/2022 2005.1 2013 1969 1981.75 1981.75 819874 -1.616%
8/17/2022 1995 1998 1930.65 1933.85 1933.85 753709 -2.417%
8/18/2022 1928 1942.8 1913.2 1918 1918 514734 -0.820%
8/19/2022 1915 1917 1803 1808.75 1808.75 1343931 -5.696%
8/22/2022 1775.05 1824.45 1770 1792.9 1792.9 1595848 -0.876%
8/23/2022 1788 1836.9 1783 1826.15 1826.15 848896 1.855%
8/24/2022 1837 1844.7 1808.25 1829.7 1829.7 713726 0.194%
8/25/2022 1841.9 1856.65 1824 1841.25 1841.25 918921 0.631%
8/26/2022 1840 1863.5 1824.1 1833.1 1833.1 423200 -0.443%
8/29/2022 1775 1824.1 1772 1805.6 1805.6 223388 -1.500%
Spot 1812 Spot
Shares Os 6.11 1640 Strike
Time 1
Risk Free 0.06
SD 0.0178
Implied 0.012

d1 13.31725 1
d2 13.30525 1

Call 267.5062