You are on page 1of 2

Market Value

Expected share price in 5 years' time

4.45 X 1.065^5 = 6.10


Conversion value rate = 20
Conversion Value = 121.94
Conversion at 121.94 is better than redeem the bond at par

Assuming that the share price of 121.94 in 5 years is correct


The current market value of the bond will the as follows

1 2 3 4 5
Interest received 9.00 9.00 9.00 9.00 9.00
Conversion in 5 years 121.94
Annual cash flow 9.00 9.00 9.00 9.00 130.94
Discount @ 7% 0.9346 0.8734 0.8163 0.7629 0.7130
PV of Cash Flow 8.41 7.86 7.35 6.87 93.36
PV of Bond 123.84

Floor Value

Assuming that the total share value of 20 shares 5 years is lower than 100, investor not convert to shares
Therefore, the current market value of the bond will the as follows

1 2 3 4 5
Interest received 9.00 9.00 9.00 9.00 9.00
Redemption in 5 years 100.00
Annual cash flow 9.00 9.00 9.00 9.00 109.00
Discount @ 7% 0.9346 0.8734 0.8163 0.7629 0.7130
PV of Cash Flow 8.41 7.86 7.35 6.87 77.72
PV of Bond 108.20

Conversion premium

Current market value of the bond 123.84


If convert to 20 shares now = 20 X 4.45 = 89.00
Conversion premium 34.84
Conversion premium per share 1.74

You might also like