Juan Mascareñas Ejercicios valoración de bonos

La Valoración de Activos
de Renta Fija
Ejercicios
© Juan Mascareñas
Universidad Complutense de Madrid
!
!
!
!"#$"#$%&!'(')'!&%!'&*+,-,-!+.'!/)0,1'(,2.!&%0!3#$'&/4!*+%!5'1'!+.!67!&%!,.$%-8#!'.+'0!9!
'!0'!*+%!0%!*+%&'.!(,.(/!':/#!&%!;,&'4!5/-!+.!;'0/-!&%!<=!%+-/#>!?'),%.&/!*+%!%0!;'0/-!
./@,.'0! %#! &%! ABB! %+-/#! 9! *+%! 0/#! $,5/#! &%! -%.&,@,%.$/! '! 50'C/! ,@50D(,$/#! #/.! 0/#! *+%!
E,1+-'.!'!(/.$,.+'(,2.4!('0(+0%!%0!-%.&,@,%.$/!%#5%-'&/!&+-'.$%!%0!5-2F,@/!':/!%.!('#/!
&%!*+%!+#$%&!5-/(%&,%#%!'!;%.&%-0'!$-'.#(+--,&/!&,(G/!50'C/!&%!$,%@5/>$
$
%&'()*$ +,!$
HG/-'! I4BB7!
J%.$-/!&%!A!':/! I4I=7!
J%.$-/!&%!K!':/#! L4MB7!
J%.$-/!&%!N!':/#! <4AB7!
J%.$-/!&%!M!':/#! <4=B7!
$
$
$
-"#! ".! )/./! '0! *+%! 0%! *+%&'.! KB! ':/#! &%! ;,&'4! 5'1'! +.! AK7! '.+'0! 5/-! '.+'0,&'&%#!
;%.(,&'#4! #,%.&/! 5/#,)0%! '@/-$,C'-0/! '.$,(,5'&'@%.$%! '0! $8-@,./! &%0! &8(,@/! ':/! '! +.!
5-%(,/!&%!AAB!O>!?,!%0!5-%(,/!'($+'0!%#!&%!<6!O!('0(+0%!P;'0/-!./@,.'0Q!ABB!ORQ!
!
'R!S'!TUV!G'#$'!0'!E%(G'!&%!0'!'@/-$,C'(,2.!'.$,(,5'&'!#,!8#$'!#%!-%'0,C'#%>!
)R!S'!TUV!G'#$'!%0!E,.'0!&%!#+!;,&'!#,.!'@/-$,C'(,2.!'.$,(,5'&'>!
$
!
!
."#! WX+Y0! %#! %0! -%.&,@,%.$/! %#5%-'&/! &%! +.! )/./! %@5-%#'-,'0! (/.! +.! (+52.! '.+'0! &%0!
AK74!+.!5-%(,/!'($+'0!&%!@%-('&/!&%!AB=!O4!9!+.'!5-/)'),0,&'&!&%!,@5'1/!&%0!(+52.!&%0!
=74!#'),%.&/!*+%!%0!)/./!;%.(%!'!E,.!&%!':/!'!+.!5-%(,/!&%!-%%@)/0#/!&%!ABB!OZ>!WX+Y0!
%#!0'!5-,@'!&%!,.#/0;%.(,'Z>!
WX+Y0! #%-D'! 0'! 5-,@'! &%! ,.#/0;%.(,'! #,! #%! (/.#,&%-'! +.'! 5-/)'),0,&'&! &%! ,@5'1/! &%0! =7!
$'@),8.! &%0! 5-,.(,5'04! '&%@Y#! &%! 0'! &%0! (+52.Z! WX+Y0! #%-D'! %0! 5-%(,/! '&%(+'&/! '! %#$'!
[0$,@'!5-,@'!5'-'!/)$%.%-!+.!-%.&,@,%.$/!%#5%-'&/!,1+'0!'0!5-/@%$,&/Z!
!
!
!

1
Juan Mascareñas Ejercicios valoración de bonos

/"#$"#$%&!G'!#+5+%#$/!*+%!0'!%#$-+($+-'!$%@5/-'0!&%!0/#!$,5/#!&%!,.$%-8#!#%!;'!'!@'.$%\
.%-!50'.'!'0!AK7!&%!,.$%-8#!G'#$'!E,.'0!&%0!':/>!H#,@,#@/!G'!%#$,@'&/!0/#!&,E%-%.(,'0%#!&%!
-%.&,@,%.$/!-%0'$,;/!5'-'!0/#!$-%#!)/./#!&%!#+!('-$%-'Q!A4A]!A4BA]!A4B=>!T/&/#!%00/#!$,%.%.!
+.!50'C/!&%!$-%#!':/#4!5'1'.!ABB!O!&%!,.$%-8#!'.+'0!9!$,%.%.!+.!;'0/-!./@,.'0!&%!ABB!O>!
'R!WX+Y0!%#!%0!-%.&,@,%.$/!%#5%-'&/!&+-'.$%!%0!5-,@%-!':/!&%!('&'!+./!&%!%00/#Z!
)R!WX+Y0!%#!%0!5-%(,/!&%!@%-('&/!%#5%-'&/!'!E,.!&%!':/!5'-'!('&'!+./!&%!%00/#Z!
$
!
!
0"#!"#$%&!&,#5/.%!&%!0'!#,1+,%.$%!,.E/-@'(,2.!#/)-%!+.'!%@,#,2.!&%!)/./#!(/.;%-$,)0%#!
*+%! ;%.(%.! %0! 5-,@%-/! &%! %.%-/! &%0! K>BB=! 9! *+%! 5'1'.! +.! $,5/! &%! ,.$%-8#! &%0! L7! 5/-!
'.+'0,&'&%#!;%.(,&'#!9!(+9/!;'0/-!./@,.'0!%#!&%!ABB!%+-/#Q!
!
X'0,E,('(,2.!#%1[.!?^_Q!H\!
V'$,/!&%!(/.;%-#,2.Q!A4=6K=!
_-%(,/!&%!@%-('&/!&%0!)/./!(/.;%-$,)0%Q!ABK!O!
_-%(,/!&%!@%-('&/!&%!0'!'((,2.Q!66!O!
J,;,&%.&/!5/-!'((,2.Q!K46!O!
_-%(,/!&%!'@/-$,C'(,2.!'.$,(,5'&'!PA!&%!%.%-/!&%0!K>BBBRQ!AB6!O!
_-%(,/!%#$,@'&/!&%!+.!)/./!,&8.$,(/!./!(/.;%-$,)0%Q!<64=B!O!
!
"$,0,C'.&/! %#$'! ,.E/-@'(,2.! /)$%.%-Q! %0! ;'0/-! &%! (/.;%-#,2.! &%! @%-('&/4! 0'! 5-,@'! &%!
(/.;%-#,2.4!%0!-%.&,@,%.$/!'($+'0!&%0!)/./!(/.;%-$,)0%!9!%0!-%.&,@,%.$/!#/)-%!&,;,&%.&/#!
&%!0'#!'((,/.%#!/-&,.'-,'#>!
!
!
!!
!
1"#! H0! (/.$-'-,/! *+%! %0! -%#$/! &%! 0/#! ,.;%-#/-%#4! +#$%&! 5,%.#'! *+%! 0/#! $,5/#! &%! ,.$%-8#! '!
0'-1/!50'C/!;'.!'!(/.$,.+'-!&%#(%.&,%.&/!5/-!&%)'`/!&%0!L7!'($+'0>!?%1[.!#+#!%F5%($'\
$,;'#!W(+Y0!%#!0'!@%`/-!,.;%-#,2.ZQ!
!
'R! W".! )/./! &%! ./@,.'0! ABB! %+-/#! (/.! +.! 50'C/! &%! AB! ':/#! 9! +.! 67! &%! ,.$%-8#!
'.+'04!(/.!+.!5-%(,/!&%!'@/-$,C'(,2.!'.$,(,5'&'!&%!AAB!%+->]!/!+.!)/./!(/.!0'#!
@,#@'#!('-'($%-D#$,('#!*+%!5'1'!+.!,.$%-8#!'.+'0!&%0!<7Z>!
)R! W".! )/./! &%0! 3#$'&/! '0! *+%! 0%! *+%&'.! &/#! ':/#! &%! ;,&'! *+%! 5'1'! +.! L7! &%!
,.$%-8#!'.+'0!9!(+9'!TUV!G'#$'!%0!;%.(,@,%.$/!%#!%0!L7]!/!+.!)/./!&%0!3#$'&/!'!A=!
':/#!(/.!+.!(+52.!'.+'0!&%0!L7!9!+.'!TUV!G'#$'!%0!;%.(,@,%.$/!&%0!<7Z>!
!
!
!
2"#!".!)/./!&%0!3#$'&/!&%!ABB!%+-/#!&%!;'0/-!./@,.'04!'0!*+%!0%!*+%&'.!(+'$-/!':/#!&%!
;,&'4!%#$Y!5'1'.&/!+.!(+52.!&%0!L46B7!'.+'04!#,%.&/!#+!5-%(,/!&%!@%-('&/!'($+'0@%.$%!
&%!ABA4K=!%+-/#>!S'!(+-;'!&%!-%.&,@,%.$/#!(+52.\(%-/!%#5%-'&'!5'-'!0/#!5-2F,@/#!(,.(/!
':/#!%#!0'!#,1+,%.$%Q!
!
T,5/!&%!,.$%-8#!'!+.!':/Q!! ! I46B7!

2
Juan Mascareñas Ejercicios valoración de bonos

T,5/!&%!,.$%-8#!'!&/#!':/#Q!! I4L=7!
T,5/!&%!,.$%-8#!'!$-%#!':/#Q!! L4BN7!
T,5/!&%!,.$%-8#!'!(+'$-/!':/#Q!! L4A=7!
T,5/!&%!,.$%-8#!'!(,.(/!':/#Q!!!! L4KN7!
!
X/.!'--%10/!'!%#$/#!&'$/#!/)$8.1'#%!%0!-%.&,@,%.$/!%#5%-'&/!5'-'!%0!':/!5-2F,@/>!
!
!
!
!
3"#!X'0(+0'-!%0!;'0/-!&%!0'!/5(,2.!&%!(/@5-'!'!$-';8#!&%0!@8$/&/!),./@,'0!&%!+.'!/)0,1'\
(,2.! &%! ABB! %+-/#! &%! ;'0/-! ./@,.'0! *+%! 5-/@%$%! 5'1'-! +.! L7! '.+'04! 5/-! '.+'0,&'&%#!
;%.(,&'#4!9!'!0'!*+%!0%!-%#$'.!(,.(/!':/#!&%!;,&'>!S'!%@,#,2.!00%;'!'5'-%`'&'!0'!5/#,),0,&'&!
&%!#%-!'@/-$,C'&'!'.$,(,5'&'@%.$%!&%.$-/!&%!&/#!':/#4!5/-!+.!5-%(,/!&%!-%%@)/0#/!&%!
ABN!%+-/#4!#,%.&/!%0!-%.&,@,%.$/!G'#$'!%0!;%.(,@,%.$/!'($+'0!&%0!I4I=7>!?+52.1'#%!*+%!
0'! &%#;,'(,2.! $D5,('! &%! 0'! ;'-,'(,2.! &%! 0/#! $,5/#! &%! ,.$%-8#! %#! &%0! KB7! 9! *+%! %0! $,5/! &%!
,.$%-8#! #,.! -,%#1/! %#! &%0! I7>! WX+Y0! %#! %0! ;'0/-! $%2-,(/! &%! 0'! /)0,1'(,2.! '@/-$,C')0%!
'.$,(,5'&'@%.$%Z>!
!
!
$
4"#!".'!(/@5':D'!'(')'!&%!%@,$,-!+.'#!/)0,1'(,/.%#!(/.;%-$,)0%#!(/.!+.!50'C/!&%!(,.(/!
':/#4! #+! ;'0/-! ./@,.'0! %#! &%! A>BBB! %+-/#! 9! 5'1'! +.! (+52.! &%! 6B! %+-/#! '.+'0%#>! S'!
/)0,1'(,2.!5+%&%!(/.;%-$,-#%!%.!MB!'((,/.%#!/-&,.'-,'#!%.!0/#!':/#!K4!N!9!M>!30!5-%(,/!'(\
$+'0!&%!0'#!'((,/.%#!&%!0'!(/@5':D'!%#!&%!KK!%+-/#!5/-!'((,2.>!S'!$'#'!&%!&%#(+%.$/!'5-/\
5,'&'! %#! &%0! I74! *+%! #+5/.&-%@/#! (/.#$'.$%! &+-'.$%! 0/#! (,.(/! ':/#>! S'! $'#'! &%!
-%.&,@,%.$/!#,.!-,%#1/!%#!&%0!M4=7!'.+'04!0'!;/0'$,0,&'&!'.+'0!@%&,'!&%!0'!'((,2.!/-&,.'-,'!
%#!&%0!NB74!0'!$'#'!&%!(-%(,@,%.$/!'.+'0!@%&,/!&%!0'#!'((,/.%#!#%!%#$,@'!%.!+.!K7!9!0'!
$'#'!&%!-%.&,@,%.$/!#/)-%!&,;,&%.&/#!%.!E/-@'!(/.$,.+'!%#!&%0!N7>!
a)$%.1'!%0!;'0/-!&%!0'!/)0,1'(,2.!(/.;%-$,)0%Q!
'R #+5/.1'! *+%! %0! 5-/5,%$'-,/! (/.;,%-$%! %0! $D$+0/! %.! 0'! 5-,@%-'! E%(G'! %.! 0'! *+%! #+!
;'0/-!&%!(/.;%-#,2.!%#!#+5%-,/-!'0!&%0!)/./!/-&,.'-,/!
)R #+5/.1'!*+%!%0!5-/5,%$'-,/!%#5%-'!G'#$'!0'![0$,@'!E%(G'!&%!(/.;%-#,2.>!
!
!