Escolar Documentos
Profissional Documentos
Cultura Documentos
=
A
A
=
P
C
P = 70 P = 150
Call option 0 50
.625 shares of stock 43.75 93.75
Repayment + interest -43.75 -43.75
Total payoff 0 50
Value of call = value of .625 shares of stock - loan
= (.625* 100) - PV(43.75) = $20.83
Method 1: Replicating portfolio
05 . 1
) 0 )( 1 ( ) 50 ( q q
C
+
=
C = ?
50
0
q
1-q
Option Tree
How do we get q ?
2) Use a risk-free rate
1) Risk adjust cashflows downward
Method 2: Using risk-adjusted probabilities (q)
100
150
70
q
1-q
Risk Adjusted Probabilities (q, 1-q)
05 . 1
) 70 )( 1 ( ) 150 (
05 . 1
105
1
) )( 1 ( ) (
+
+
=
+
+
+
=
q q
r
dPV q uPV q
PV
f
437 .
7 . 5 . 1
) 7 . 05 . 1 (
) 1 (
=
+
=
+
=
q
d u
d r
q
f
83 . 20
05 . 1
) 0 )( 437 . 1 ( ) 50 )( 437 (.
=
+
= C
We can use the underlying
asset to derive the risk-
adjusted probabilities, q
Method 2: Using risk-adjusted probabilities (q)
Launching Drug Problem
A company is contemplating acquiring a patent on a new drug
which expires in three years. The market analysis suggests
that the present value of introducing the drug to the market is
$120 million, with an estimated annual volatility of 15%. The
required investment to start operations is $140 million. The
risk-free rate is 5%. The company feels that it can
successfully introduce the drug within the next two years if the
NPV turns positive. What is the value of the opportunity to
market the new drug?
139.42
88.90
120.00
103.28
161.98
120.00
( )
42 . 139 120 * 16 . 1
86 . 0
16 . 1
1 1
16 . 1
% 15
1 15 . 0
= =
= = =
= = =
=
uV
u
d
e e u
Volatility Annual
t o
o
0 1 2
time
Present value tree for the
project
139.42
88.90
120.00
103.28
161.98
120.00
0 1 2
time
One period binomial
Present value tree for the project
PV of the project Option Tree
T = 1 T = 2 T = 1 T = 2
139.42
161.98
120.00
C = ?
Max(161.98-140,0)
= 21.98
Max(120-140,0)
= 0
Volatility = 15%, Exercise price = 140, Risk-free rate = 5%
One period binomial
Hedge ratio = Delta
523 .
120 98 . 161
0 98 . 21
=
=
A
A
=
P
C
P = 120 P = 161.98
Call option 0 21.98
.523 shares of stock 62.83 84.81
Repayment + interest -62.83 -62.83
Total payoff 0 21.98
Value of call = value of .523 shares of stock - loan
= (.523)139.42 - PV(62.83) = $13.16
Find the option value using the replicating portfolio
Present value tree for the option
{ }
16 . 13
140 42 . 139 ; 84 . 59 ) 42 . 139 * 523 . 0 (
84 . 59 $
05 . 1
120 * 523 . 0
523 . 0
120 98 . 161
0 98 . 21
=
=
= =
=
=
A
A
=
u
u
C
Max C
Loan
P
C
Delta
13.16
0.00
0.00
0.00
21.98
7.88
0 1 2
time
{ }
98 . 21
0 ; 140 98 . 161
=
=
uu
uu
C
Max C
Same Problem: Option Value using Risk-Neutral
Method
18 . 13
05 . 1
0 ) 63 . 1 ( ) 98 . 21 ( 63 .
63 .
30 .
19 .
86 . 16 . 1
86 . 05 . 1
) 1 (
=
+
=
= =
=
=
+
= =
c
q
d u
d r
prob q
f
u = 1.16
d = .86
Black-Scholes Formula:
C = S x N(d
1
) - Ee
-rt
N(d
2
)
d
ln
S
E
r
1
2
t
t
1
2
2
=
|
\
|
.
| + +
|
\
|
.
|
(
o
o
d d t
2 1
2
=
Numerical Example: Black-Scholes Model
S = $50 E = $49 r = 0.07
2
= 0.09 per year
t = 199/365 (199 days to maturity)
Calculate d1 = 0.3743 and d2 = 0.1528
Calculate N(d1) = 0.6459 and N(d2) = 0.5607 (from
table of cumulative standardized normal distribution)
Substitute in formula and solve:
C = (50 x 0.6459) - (49 x e
-.7(199/365)
) x 0.5607)
= $5.85
Ten Lognormal Price Paths (Sigma = 20%)
-
10.00
20.00
30.00
40.00
50.00
60.00
0 50 100 150 200 250
Day
S
t
o
c
k
p
r
i
c
e
(
$
)
Ten Lognormal Price Paths (Sigma = 60%)
-
10.00
20.00
30.00
40.00
50.00
60.00
70.00
80.00
0 50 100 150 200 250
Day
S
t
o
c
k
p
r
i
c
e
(
$
)
Converting the five variables in the Black-Scholes model to two new metrics.
Combining five variables into two lets us locate opportunities in two-dimensional
space.
Investment Opportunity Call Option Variable Option Value Metrics
Present value of a projects
operating assets to be acquired
Expenditure required to
acquire the project assets
Length of time the decision
may be deferred
Time value of money
Riskiness of the project
assets
Stock price
Exercise price
Time to
expiration
Risk-free rate
of return
Variance of returns
on stock
S
X
T
r
f
o
2
NPVq
o\t
Metrics of the Black-Scholes Model
We can locate investment opportunities in this two-dimensional space.
Lower values
Lower values
NPVq
1.0
Higher values
Higher values
Call option value
increases in these
directions.
o
\
t
Locating the Option Value in Two-Dimensional
Space
Real Options example
You own a 1-year call option on 1 acre of Los
Angeles real estate. The exercise price is $2 million,
an the current, appraised market value of the land is
$1.7 million. The land is currently used as a parking
lot, generating just enough money to cover real estate
taxes. Over the last 5 years, similar properties have
appreciated by 20 percent per year. The annual
standard deviation is 15 percent and the interest rate
is 12 percent. How much is your call worth? Use the
Black-Scholes formula.
2 parameters approach:
1) =
and
2) S/(PV(E)) = 1.7/(2/1.12) = .952
Table Value = 3.85%
Call Option Value = 3.85% x $1.7M
= $65,450
o\t .15\1
Real Options solution
Example: Value of Follow-On
Investment Opportunities
Issue: Should we introduce the Blitzen Mark I
Micro?
Data:
CFs of Mark I yield a negative NPV.
r = 20% (because of the large R and D expenses).
$450 M total investment required.
NPV = -$46 Million
Reject Project
1982
1983
1984
1985
1986
1987
After-tax CFs
-200
+110
+159
+295
+185
0
CAPX
250
0
0
0
0
0
NWC
0
50
100
100
-125
-125
Net CFs
-450
+60
+59
+195
+310
+125
NPV at 20% = -$46.45, or about -$46 million
Year
Cash flows: The Mark I Micro
Follow-On Investment II
Data for Mark II:
1. Invest in Mark II can be made after 3 years
2. The Mark II costs twice as much as Mark I.
Total investment = $900M
3. Total CFs are also twice as much as Mark I.
PV = $463M today.
4. CFs of Mark II have a std. deviation of 35% per year.
Translation: The Mark II opportunity is a 3 year call option
on an asset worth $463M with a $900M exercise price.
Call value = $55.5M
1982
1985
1986
1987
1988
1989
1990
After-tax CFs
+220
+318
+590
+370
0
CAPX
100
200
200
-250
-250
NWC
+120
+118
+390
+620
+250
PV@ 20%
+467
+807
Investment,
PV @10%
676
900
Forecasted NPV in 1985 -93
Cash flows: The Mark II Micro
691 . 0
) 1 . 1 ( 900
467
) (
606 . 3 35 .
3
= =
= =
EX PV
S
T o
2 parameters approach:
Table Value = 11.9%
Call Option Value = (.119)(467) = $55.5 M
Value of Call Option
V = std. NPV + call value
= value w/o flexibility + value of flexibility
= -46+55.5
= 9.5 M
Total Value of Mark I Project