1. Se ha invertido en unos bonos de una empresa minera , los cuales tiene las siguientes
caracterstica:
Valor nominal de 35,000 Euros
Plazo 6 aos
Tasa cupn cero
Amortizacin 100% al vencimiento.
Pregunta? :
1.- Si la tasa de rendimiento (YTM) fuera del 4%; cual sera el precio del bono
2.- Si la tasa de rendimiento (YTM) fuera del 6%; a un periodo de 15 aos, cul sera el
precio del bono
Respuestas
4%
PLAZO MONTO S/. AMORTIZACION INTERES CAPITAL FINAL TASA CUPON (*) FACTOR DCTO VP PAGO
1
35,000.00
0.00
0.00
35,000.00
0.00
0.962
0.00
2
35,000.00
0.00
0.00
35,000.00
0.00
0.925
0.00
3
35,000.00
0.00
0.00
35,000.00
0.00
0.889
0.00
4
35,000.00
0.00
0.00
35,000.00
0.00
0.855
0.00
5
35,000.00
0.00
0.00
35,000.00
0.00
0.822
0.00
6
35,000.00
35,000.00
0.00
0.00
35,000.00
0.790
27,661.01
a) Si el YTM fuera 4% el precio del bono sera 27,661.01 Euros
* Pago rendimiento al vencimiento
6%
PLAZO MONTO S/. AMORTIZACION INTERES CAPITAL FINAL TASA CUPON (*) FACTOR DCTO VP PAGO
1
35,000.00
0.00
0.00
35,000.00
0.00
0.943
0.00
2
35,000.00
0.00
0.00
35,000.00
0.00
0.890
0.00
3
35,000.00
0.00
0.00
35,000.00
0.00
0.840
0.00
4
35,000.00
0.00
0.00
35,000.00
0.00
0.792
0.00
5
35,000.00
0.00
0.00
35,000.00
0.00
0.747
0.00
6
35,000.00
0.00
0.00
35,000.00
0.00
0.705
0.00
7
35,000.00
0.00
0.00
35,000.00
0.00
0.665
0.00
8
35,000.00
0.00
0.00
35,000.00
0.00
0.627
0.00
9
35,000.00
0.00
0.00
35,000.00
0.00
0.592
0.00
10
35,000.00
0.00
0.00
35,000.00
0.00
0.558
0.00
11
35,000.00
0.00
0.00
35,000.00
0.00
0.527
0.00
12
35,000.00
0.00
0.00
35,000.00
0.00
0.497
0.00
13
35,000.00
0.00
0.00
35,000.00
0.00
0.469
0.00
14
35,000.00
0.00
0.00
35,000.00
0.00
0.442
0.00
15
35,000.00
35,000.00
0.00
0.00
35,000.00
0.417
14,604.28
b) Si la YTM fuera 6% el precio del bono sera 14,604.28 Euros.
* Pago rendimiento al vencimiento
2. Una empresa de cosmticos tiene bonos por USD 50,000 de valor nominal, a un plazo
de 6 aos, con una tasa cupn anual del 8.5%, con amortizaciones del principal de
forma anual. Se pide calcular en rendimiento al vencimiento (YTM ) de :
a.- una tasa de 8% anual
b.- una tasa del 10% anual
Valor nominal
Plazo
Tasa cupn anual
Amortizacin
50,000 euros
6 aos
8.5%
Inicialmente anual
CAPITAL
CAPITAL
INICIAL
INTERES
FINAL
50,000.00 4,250.00
41,667
41,666.67 3,541.67
33,333
33,333.33 2,833.33
25,000
25,000.00 2,125.00
16,667
16,666.67 1,416.67
8,333
8,333.33
708.33
0
PLAZO AMORTIZACION
1
8,333.33
2
8,333.33
3
8,333.33
4
8,333.33
5
8,333.33
6
8,333.33
8%
10%
PAGO
FACTOR DCTO VP PAGO FACTOR DCTO VP PAGO
12,583.33
92.6%
11,651
90.9%
11,439
11,875.00
85.7%
10,181
82.6%
9,814
11,166.67
79.4%
8,864
75.1%
8,390
10,458.33
73.5%
7,687
68.3%
7,143
9,750.00
68.1%
6,636
62.1%
6,054
9,041.67
63.0%
5,698
56.4%
5,104
50,717
47,944
Se pide:
10%
10%
10%
10%
5%
5%
5%
4%
10*(1+0.1)^1
11*(1+0.1)^2
12.10*(1+0.1)^3
13.31*(1+0.05)^4
13.98*(1+0.05)^5
14.67*(1+0.05)^6
15.71*(1+0.1)^7
Calculando el precio en el ao 6
P6
145.68
=16.02/(15%-4%)
Dividendos
11.00
12.10
13.31
13.98
14.67
161.08
(15.41+ 145.68)
(112.39 * 50,000)
FUENTES
http://www.bvl.com.pe/inf_corporativa61200_BVN.html
http://semanaeconomica.com/viva-la-bolsa/2013/04/18/las-mineras-se-desplomanante-caida-en-el-precio-del-oro/
http://gestion.pe/mercados/bvl-cerro-estable-pese-caida-buenaventura-691-2072671