PPT Slide

PV1 = PV(risk-free cash flow) = $100 (1 - LGD)/(1 + r) = $54.5

r = risk free rate (assumed to be 10% here)

PV2 = PV (risky cash flow) = EQ (discounted risky cash flow)

Let s denote the credit spread

so that