Table 5

Valuation results for stock volatility 1% shock

σ+1%ScenarioValueProbabilityVega
ET1ET2ET3ET4ET5ET6NTKKI
MC10,0001.00664976.96%6.80%4.48%1.89%2.02%1.26%2.56%4.030%−0.45
30,0001.00681976.75%7.05%4.64%2.02%2.04%1.00%2.49%4.013%−0.39
50,0001.00684976.98%7.00%4.71%1.93%2.10%0.91%2.40%3.982%−0.37
1,00,0001.00623076.98%7.14%4.65%1.98%1.93%0.94%2.31%4.075%−0.38
2,50,0001.00639676.92%7.11%4.73%1.92%1.88%0.97%2.42%4.056%−0.38
4,00,0001.00626476.93%7.17%4.76%1.92%1.89%0.92%2.34%4.071%−0.38
Proposed1.00434676.84%7.18%4.76%1.93%1.91%0.93%1.86%4.591%−0.37

or Create an Account

Close Modal
Close Modal