## (solution) E. Solution Legend = Value given in problem =

Thanks,

E. Solution Legend

= Value given in problem

= Formula/Calculation/Analysis required

= Qualitative analysis or Short answer required The following information is for pedagogical purposes only and unlike earlier questions does not deal with real situation.

There are rumors that Netflix is negotiating a three year agreement with Pivotal, according to which Netflix will have a right to

series of options. Also you might find the following option pricing formulas useful (r is the risk-free rate, p is the risk-neutral

probability, Cn is the option payoff in node n) Part E Risk-neutral probability formula Given

AWS current price (in \$ millions)

Price increase (%), u

Price decrease (%), d

Risk free Interest rate, r

Spinnaker's Price (in \$ millions) \$ \$ 400.00

20%

-10%

3%

450.00 Option values formulas with1 period C0 r pC 1 pCd tree

e

u exp( rt ) S d

exp rt (1 d )

p Su Sd

u d with3 period C0 3r

tree

e Risk-neutral probability

One-period discount factor (exp(-risk free rate))

Solution

Today Year One Year Two

1 Year Three

2 Option 2 3

\$691.2

\$450.0 Attention - this is not a binomial option tree!!!

Option 1 \$576.0

\$450.0

\$480.0

\$450.0 AWS Price

Spinnaker Price

Price Netflix pays

Product used \$518.4

\$450.0 \$400

\$450 \$432.0

\$450.0

\$360.0

\$450.0 \$388.8

\$450.0

\$324.0

\$450.0 Value of option 1 (year 1)

Value of option 2 (year 2)

Value of option 3 (year 3)

Total value \$291.6

\$450.0 Option 3 Your recommendation p C with 2 period C0 2r p2Cuu 2p1 pCud 1 p Cdd

tree

e

3 uuu 2 3p2 1 pCuud 3p1 p Cudd 1 p Cddd

2 3 The terminal period growth rates were estimated such that the intrinsic valuation of the firm's equity would equal the current

market capitalization of the firm using the &quot;Goal Seek&quot; function.

Solution details:

STATUS

QUALITY

Approved

Sep 13, 2020

EXPERT

Tutor