You are on page 1of 9

Item Value Comment

Known r 5%
q 0% dividend yield (foreign interest rate)
S_0 100
Model T 3
sigma 20% Vol F 116.18
Dt 0.0833 Time Step d1 0.91
d2 0.56
Tree setting N(d1) 0.82
u 1.0594 N(d2) 0.71
d 0.9439 B 0.86
a 1.0042 C 26.59
p 0.5217 P 4.05
B 0.9958

Spot tree Step 0 1 2 3 4


Time - 0.0833 0.1667 0.2500 0.3333

125.98
118.91
112.24 112.24
105.94 105.94
100 100.00 100.00
94.39 94.39
89.09 89.09
84.10
79.38

6-month European call


K 105
Value

21.85
15.76
10.92 9.25
7.32 5.73
4.78 3.46 1.95
2.05 1.02
0.53 0.00
0.00
0.00

Delta

1.00
0.92
0.77 0.82
0.61 0.60
0.46 0.41 0.33
0.27 0.18
0.10 0.00
0.00
0.00

6-month European put


K 105
Value

0.00
0.54
1.94 1.13
4.21 3.49
7.19 6.73 6.08
10.50 10.32
14.70 15.03
19.60
24.75

Delta
0.00
-0.08
-0.23 -0.18
-0.39 -0.40
-0.54 -0.59 -0.67
-0.73 -0.82
-0.90 -1.00
-1.00
-1.00
K 90
=S*exp((r-q)*T)

Probability that the standard normal is below d1

discount for the option


BSM formula for call
Use put-call parity to value put

5 6
0.4167 0.5000

141.40
133.47
125.98
118.91
112.24
105.94
100.00
94.39
89.09
84.10
79.38
74.93
70.72
6-month American call
K 105
Value
36.40
28.90
20.98
14.35
7.24
3.76 7.32
0.00 4.78
0.00 2.05
0.00
0.00
0.00
0.00
0.00

Delta
0.00
1.00
0.00
1.00
0.00
0.59 0.61
0.00 0.46
0.00 0.27
0.00
0.00
0.00
0.00
0.00

6-month American put


K 105
Value
0.00
0.00
0.00
0.00
0.00
2.38 4.38
5.00 7.62
10.17 11.23
15.91
20.47
25.62
29.64
34.28

Delta
0.00
0.00
0.00
0.00
0.00
-0.41 -0.41
0.00 -0.59
-1.00 -0.81
0.00
-1.00
0.00
-1.00
0.00
36.40
28.90
21.85 20.98
15.76 14.35
10.92 9.25 7.24
5.73 3.76
3.46 1.95 0.00
1.02 0.00
0.53 0.00 0.00
0.00 0.00
0.00 0.00
0.00
0.00

0.00
1.00
1.00 0.00
0.92 1.00
0.77 0.82 0.00
0.60 0.59
0.41 0.33 0.00
0.18 0.00
0.10 0.00 0.00
0.00 0.00
0.00 0.00
0.00
0.00

0.00
0.00
0.00 0.00
0.54 0.00
1.99 1.13 0.00
3.59 2.38
7.03 6.29 5.00
10.84 10.61
15.91 15.91 15.91
20.90 20.90
25.62 25.62
30.07
34.28

0.00
0.00
0.00 0.00
-0.08 0.00
-0.23 -0.18 0.00
-0.42 -0.41
-0.63 -0.71 0.00
-0.88 -1.00
-0.98 -1.00 0.00
-1.00 -1.00
-1.00 0.00
-1.00
0.00

You might also like