Workspace /D3 Equity and Total Return Swaps
D3

Equity and Total Return Swaps

Value an equity swap between settlement dates against a fixed, floating or second equity leg, find the index level at which it is worth zero, and work out one period's net payment.

Learning focus: holding the index from the last settlement replicates the equity leg, so it is worth notional × S_t ÷ S_last today, and the swap's value is that less the other leg valued as a bond.

Equity leg
USD
Other leg
%
Settlement

The period runs from the last settlement, at the index level above. The other leg's payment uses the first payment date's τ.

Remaining payment dates
YearsτDFPaymentNotionalPVRemove
400,000.00398,600.00
400,000.00394,480.00
400,000.0050,000,000.0049,175,280.00
Fixed leg value49,968,360.00

The fixed leg is valued as a bond: each coupon (notional × rate × τ) plus the notional on the last date, discounted at that date's DF.

Swap value to you
1,281,640.00
To the counterparty: −1,281,640.00
Equity leg
51,250,000.00
You receive
Fixed leg
49,968,360.00
You pay
Index level for zero value
2,398.48
Now 2,460.00 (2.56% away)
Equity return since last settlement
2.5000%
Par rate, new swap to these dates
4.2370%
Settlement on the next date
Net payment to you
2,100,000.00
The counterparty pays you
Equity return amount
2,500,000.00
5.0000%
Fixed leg payment
400,000.00
3.2000% × τ 0.2500
Value against today's index level

The value is a straight line in the index level: each point the index moves changes the equity leg by notional ÷ S_last, while the other leg stays put.