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 =
1,199374295
Down movement in binomial = 0,517782505
Value today
$33,50
One period from now
$40,18
$17,35
Two periods from now
$48,19
$20,80
$8,98
Three periods from now
$57,80
$24,95
$10,77
$4,65
Four periods from now
$69,32
$29,93
$12,92
$5,58
$2,41
Five periods from now
$83,14
$35,89
$15,50
$6,69
$2,89
$1,25