Vous êtes sur la page 1sur 1

Inputs to model

Annualized Standard deviation =


42%
Riskless rate =
5%
Dividend yield =
20%
Number of periods each year =
1
Binomial inputs
Up movement in binomial =
1.1993743
Down movement in binomial =
0.5177825
Value today
One period from now
Two periods from now
Three periods from now
Four periods from now
Five periods from now

$33.50
$40.18
$48.19
$57.80
$69.32
$83.14

$17.35
$20.80
$24.95
$29.93
$35.89

$8.98
$10.77
$12.92
$15.50

$4.65
$5.58
$6.69

$2.41
$2.89

$1.25

Vous aimerez peut-être aussi