Bond Pricing

P = Bond Price, M - Maturity Value, C = Coupon Payment, y = annual yield, T = number of years, n =
number of coupon payments per year.

 
 
nT
C M C  1  M
P  s
 nT
 1 nT nT
s 1  y  y y
   y   y
1   1    
 n  1   1 
 n  n   n   n
First term of the formula corresponds to the sum of discounted coupon payments
Second term corresponds to the discounted maturity value of the bond.

1 You are offered a perpetual bond paying an annual cash flow of $50. If the annual interest rate is 8%, what is the p
Perpetual bond
Annual cash flow $50
Annual interest rate 8%

Price:

2 What happens to the price of the perpetual bond if the annual interest rate falls from 8% to 6%?
Perpetual bond
Annual cash flow $50
Annual interest rate 6%

Price:

3 Consider a bond maturing in 20 years, paying 8% semiannual coupons, with face value of US$1,000. Assume the YT
Maturity (years) 20
Coupon rate 8%
Frequency of payments 2
Face value $1,000
YTM 6%

What is the price of the bond?

Method 1: Bond Pricing Formula

Maturity (years) 20
Coupon rate 8%
Frequency of payments 2 Cash flows:
 Face value $1,000 Discounted cash flows
YTM 6% Sum:
Coupon payment
Sum of discounted coupon payments
Discounted principal amount
Bond price

4 What happens to the price of the above bond if the YTM rises to 10%?
Method 1: Bond Pricing Formula
Maturity (years) 20
Coupon rate 8%
Frequency of payments 2 Cash flows:
Face value $1,000 Discounted cash flows
YTM 10% Sum:
Coupon payment
Sum of discounted coupon payments
Discounted principal amount
Bond price

5 Consider a 9% semiannual coupon bond with 20 years to maturity and a face value of US$ 1,000. Assume that the
Calculate the bond price using the Excel PRICE function and either Method 1 (Bond Pricing Formula) or Method 2 (

Hint: in the Excel PRICE function, the redemption price is the bond face value per US$100, so enter
“100” for this argument. Then, if the face value is equal to $1,000, you need to multiply your price
answer by 10. If it is $10,000, you to multiply your answer by 100, and so on).

Excel PRICE function

BOND DATA
Settlement 12/7/2015
Maturity Cash flows:
Coupon rate 9% Discounted cash flows
Face Value $1,000 Sum:
Frequency of payments 2
Coupon payment
Time to maturity (years) 20
Market required yield 12%

Bond price (PRICE Excel function)

Method 1: Bond Pricing Formula

Bond price

6 Consider a 7% seminannual coupon bond with 30 years to maturity and a face value of USD 1,000. Assume that the
Calculate the bond price using the Excel PRICE function (you may use Method 1 or Method 2 to check your result).
What happens to the bond price if the same bond matures in 20 years?
 Settlement 12/7/2015 12/7/2015
Maturity
Coupon rate 7% 7%
Face Value $1,000 $1,000
Frequency of payments 2 2
Coupon payment
Time to maturity 30 20
Market required yield 12% 12%
Bond price (PRICE Excel function)

Bond price (formula)

7 What is the price of a 10-year zero coupon bond with face value of $1,000 and when the market required yield is 6
What happens to the bond price if the bond matures in 20 years, instead of 10?

Face Value
Market required yield
Maturity (years)
Frequency of payments
Price

Face Value
Market required yield
Maturity (years)
Frequency of payments
Price
T = number of years, n =

M
nT
 y
1 
 n

est rate is 8%, what is the price you will be willing to pay?

of US$1,000. Assume the YTM is 6%. Find the bond price.

Method 2: Discounted cash flows:

Semi-annual period:
0 1 2 3 4 5 6 7 8
 (Hint: Semi-annual coupon payments and yields should be used)

Method 2: Discounted cash flows:

Semi-annual period:
0 1 2 3 4 5 6 7 8

US$ 1,000. Assume that the yield-to-maturity is 12%.

cing Formula) or Method 2 (Sum of discounted cash flows).

Method 2: Discounted cash flows:

Semi-annual period:
0 1 2 3 4 5 6 7 8

USD 1,000. Assume that the YTM is 12%.

hod 2 to check your result).
he market required yield is 6%?
9 10 11 12 13 14 15 16 17
9 10 11 12 13 14 15 16 17

9 10 11 12 13 14 15 16 17
18 19 20 21 22 23 24 25 26
18 19 20 21 22 23 24 25 26

18 19 20 21 22 23 24 25 26
27 28 29 30 31 32 33 34 35
27 28 29 30 31 32 33 34 35

27 28 29 30 31 32 33 34 35
36 37 38 39 40
36 37 38 39 40

36 37 38 39 40
 Yield Measures

8 Consider a bond, paying 8% semiannual coupons, with face value of US$1,000, maturing in 15 years and selling for
Hint: use cells E15:AH15 to set up the cash flows for the bond. The price in cell E17 is calculated as the sum of cash fl
to the known price in cell E12, that is, closing the “Gap” to zero. Note that you need to make an initial guess on the

Face value 1,000

Coupon rate 8%
Frequency of payments 2
Time to maturity (years) 15
Price 724.7
Semi-annual period:
1 2
Cash flows
Discounted cash flows 0.00 0.00
Price (Calculated as the sum of discounted cash flows) 0.00
Semiannual YTM
Annual YTM 0.00%

Gap (Difference between the known price and the calculated price) -724.70

9 Following the previous exercise, calculate the effective annual yield.

Effective annual rate

10 What is the YTM of a $100 face value 15-year bond paying 7.5% annual coupons and priced at 102.45? Use either t

Bond data
Years to maturity 15
Settlement date 1/1/2016
Maturity date
Coupon
Frequency
Face value
Price
Yield (Excel YIELD function)
Using Excel IRR Function

Year 0 1 2
Cash flows
 IRR

For the following questions, consider a bond maturing in 30 years, paying 7% semiannual coupons, with face value

11 Using the Excel PRICE function, calculate the bond price when the YTM is equal to 8%, 9% and 10%.

Maturity (years)
Settlement date 1/1/2016
Maturity date
Coupon rate
Frequency
Face value
Coupon rate
YTM 8%
YTM 9%
YTM 10%

Using Excel PRICE function

YTM=8% Price
YTM=9% Price
YTM=10% Price
g in 15 years and selling for US$724.7. Find, using Goal Seek , the semiannual YTM, the bond-equivalent and the effective yields.
culated as the sum of cash flows discounted at an initially unknown YTM. Your objective is to find the YTM that makes the calculated price
make an initial guess on the semi-annual YTM.

3 4 5 6 7 8 9 10 11 12

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

ced at 102.45? Use either the YIELD or the IRR function in Excel.

3 4 5 6 7 8 9 10 11 12
al coupons, with face value US$1,000.

% and 10%.
the effective yields.
at makes the calculated price in E17 equal

13 14 15 16 17 18 19 20 21 22

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

13 14 15
23 24 25 26 27 28 29 30

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

 Premium, Par, and Discount Bonds

Question 12 Question 13

Recalculate the bond prices at each YTM, now wi

Consider three bonds, A, B, and C, each paying 7% semiannual coupons, coupon rate of 10%.
and with face value of USD 1,000. For each bond, use the Excel PRICE
function to calculate the price when the YTM ranges from 1% to 20%.

Observe the graph that is generated at the bottom of this worksheet.

Bond A Bond B Bond C Bond A' Bond B' Bond C'

Coupon
Frequency
Maturity (years) 30 15 5 30 15 5
Settlement date 1/1/2017 1/1/2017 1/1/2017 1/1/2017 1/1/2017 1/1/2017
Maturity date 1/1/2047 1/1/2032 1/1/2022 1/1/2047 1/1/2032 1/1/2022
Face Value $1,000 $1,000 $1,000 $1,000 $1,000 $1,000

Prices Prices
YTM Bond A Bond B Bond C Bond A' Bond B' Bond C'
1%
2%
3%
4%
5%
6%
7%
8%
9%
10%
11%
12%
13%
14%
15%
16%
17%
18%
19%
20%
3500 12
3000 10
2500 8
2000
6
1500
4
1000
2
500
0
0
1%2%3%4%5%6%7%8%9% 10 11 12 13 14 15 1
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 % % % % % % %
% % % % % % % % % % % % % % % % % % % %
Bond A' Bond B'
Bond A Bond B Bond C
 prices at each YTM, now with a

et.
%7%8%9% 10 11 12 13 14 15 16 17 18 19 20
% % % % % % % % % % %

Bond B' Bond C'

 Premium, Par, and Discount Bonds

Question 14

Suppose you have a 20-year bond paying 8% semiannual coupon, with face value of US$100.
Assuming that YTM is 7%, 8% and 9%, use the Excel PRICE function to calculate the bond price over
time, that is, as we approach maturity. As we approach maturity, what happens to the price of the
bond?

Hint: Leaving the maturity date constant, change the settlement date by one year at a time to reflect
the passage of time.

Bond D Bond E Bond F

Settlement date 12/7/2015 12/7/2015 12/7/2015
Maturity date 12/7/2035 12/7/2035 12/7/2035
Coupon rate 8% 8% 8%
Face Value $1,000 $1,000 $1,000
Frequency of payments 2 2 2
Maturity (years) 20 20 20
Market required yield 7.00% 8.00% 9.00%

Time to maturity (years) Settlement date

20 12/7/2015
19
18
17
16
15
14
13
12
11
10
9
8
7
6
5
4
3
2
1
0 12/7/2035 1,000.0 1,000.0 1,000.0
 Bond Price Over Time
1100
Bond D Bond E
Bond F

1000
Bond Price

900

800
20 19 18 17 16 15 14 13 12 11 10 9 8 7 6 5 4 3 2 1 0
 Yield of a Bond Portfolio

Questions 15
Suppose you have a portfolio of ten semiannual coupon bonds, as shown below.
After calculating the total market value of the portfolio, find the portfolio semiannual YTM.

Hint: This is another Goal Seek problem. If you know the portfolio value and its cash flows, then the semiannual YTM will be the
value

Semiannual Coupon
Bond Coupon Rate Maturity (yrs) Par Value($) Payment Price Value ($)
A 8.0% 8 $10,000,000 $400,000 $11,256,110
B 10.5% 10 $20,000,000 $1,050,000 $20,000,000
C 6.5% 7 $40,000,000 $1,300,000 $35,843,640
D 7.0% 5 $10,000,000 $350,000 $10,000,000
E 7.5% 9 $15,000,000 $562,500 $14,525,276
F 9.5% 10 $25,000,000 $1,187,500 $25,000,000
G 11.0% 15 $50,000,000 $2,750,000 $58,144,444
H 4.5% 6 $25,000,000 $562,500 $22,548,231
I 8.5% 8 $40,000,000 $1,700,000 $43,628,235
J 6.0% 4 $30,000,000 $900,000 $28,469,371
Total market value of portfolio

Hint: you need to make an initial guess for the semiannual YTM of the bond portfolio.
Period when cash Cash Flows
flow is received Bond A Bond B Bond C Bond D Bond E
1 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
2 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
3 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
4 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
5 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
6 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
7 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
8 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
9 $400,000 $1,050,000 $1,300,000 $350,000 $562,500
10 $400,000 $1,050,000 $1,300,000 $10,350,000 $562,500
11 $400,000 $1,050,000 $1,300,000 $562,500
12 $400,000 $1,050,000 $1,300,000 $562,500
13 $400,000 $1,050,000 $1,300,000 $562,500
14 $400,000 $1,050,000 $41,300,000 $562,500
15 $400,000 $1,050,000 $562,500
16 $10,400,000 $1,050,000 $562,500
17 $1,050,000 $562,500
18 $1,050,000 $15,562,500
19 $1,050,000
20 $21,050,000
21
22
23
24
25
26
27
28
29
30
tfolio

e semiannual YTM will be the rate at which you discount the portfolio cash flows to obtain the portfolio

YTM
6.0%
10.5%
8.5%
7.0%
8.0%
9.5%
9.0%
6.5%
7.0%
7.5%

Semiannual YTM

Cash Flows
Bond F Bond G Bond H Bond I Bond J Portfolio
$1,187,500 $2,750,000 $562,500 $1,700,000 $900,000
$1,187,500 $2,750,000 $562,500 $1,700,000 $900,000
$1,187,500 $2,750,000 $562,500 $1,700,000 $900,000
$1,187,500 $2,750,000 $562,500 $1,700,000 $900,000
$1,187,500 $2,750,000 $562,500 $1,700,000 $900,000
$1,187,500 $2,750,000 $562,500 $1,700,000 $900,000
$1,187,500 $2,750,000 $562,500 $1,700,000 $900,000
$1,187,500 $2,750,000 $562,500 $1,700,000 $30,900,000
$1,187,500 $2,750,000 $562,500 $1,700,000
$1,187,500 $2,750,000 $562,500 $1,700,000
$1,187,500 $2,750,000 $562,500 $1,700,000
$1,187,500 $2,750,000 $25,562,500 $1,700,000
$1,187,500 $2,750,000 $1,700,000
$1,187,500 $2,750,000 $1,700,000
$1,187,500 $2,750,000 $1,700,000
 $1,187,500 $2,750,000 $1,700,000
$1,187,500 $2,750,000 $1,700,000
$1,187,500 $2,750,000 $41,700,000
$1,187,500 $2,750,000
$26,187,500 $2,750,000
$2,750,000
$2,750,000
$2,750,000
$2,750,000
$2,750,000
$2,750,000
$2,750,000
$2,750,000
$2,750,000
$52,750,000
Total present value of the portfolio cash flow
 Target cell
Market value-PV
$0

Discounted
Cash Flows