Stock Analysis on Net

CrowdStrike Holdings Inc. (NASDAQ:CRWD)

$24.99

Capital Asset Pricing Model (CAPM)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Rates of Return

CrowdStrike Holdings Inc., monthly rates of return

Microsoft Excel
CrowdStrike Holdings Inc. (CRWD) Standard & Poor’s 500 (S&P 500)
t Date PriceCRWD,t1 DividendCRWD,t1 RCRWD,t2 PriceS&P 500,t RS&P 500,t3
Jun 30, 2019
1. Jul 31, 2019
2. Aug 31, 2019
3. Sep 30, 2019
. . . . . . .
. . . . . . .
. . . . . . .
66. Dec 31, 2024
67. Jan 31, 2025
Average (R):
Standard deviation:
CrowdStrike Holdings Inc. (CRWD) Standard & Poor’s 500 (S&P 500)
t Date PriceCRWD,t1 DividendCRWD,t1 RCRWD,t2 PriceS&P 500,t RS&P 500,t3
Jun 30, 2019
1. Jul 31, 2019
2. Aug 31, 2019
3. Sep 30, 2019
4. Oct 31, 2019
5. Nov 30, 2019
6. Dec 31, 2019
7. Jan 31, 2020
8. Feb 29, 2020
9. Mar 31, 2020
10. Apr 30, 2020
11. May 31, 2020
12. Jun 30, 2020
13. Jul 31, 2020
14. Aug 31, 2020
15. Sep 30, 2020
16. Oct 31, 2020
17. Nov 30, 2020
18. Dec 31, 2020
19. Jan 31, 2021
20. Feb 28, 2021
21. Mar 31, 2021
22. Apr 30, 2021
23. May 31, 2021
24. Jun 30, 2021
25. Jul 31, 2021
26. Aug 31, 2021
27. Sep 30, 2021
28. Oct 31, 2021
29. Nov 30, 2021
30. Dec 31, 2021
31. Jan 31, 2022
32. Feb 28, 2022
33. Mar 31, 2022
34. Apr 30, 2022
35. May 31, 2022
36. Jun 30, 2022
37. Jul 31, 2022
38. Aug 31, 2022
39. Sep 30, 2022
40. Oct 31, 2022
41. Nov 30, 2022
42. Dec 31, 2022
43. Jan 31, 2023
44. Feb 28, 2023
45. Mar 31, 2023
46. Apr 30, 2023
47. May 31, 2023
48. Jun 30, 2023
49. Jul 31, 2023
50. Aug 31, 2023
51. Sep 30, 2023
52. Oct 31, 2023
53. Nov 30, 2023
54. Dec 31, 2023
55. Jan 31, 2024
56. Feb 29, 2024
57. Mar 31, 2024
58. Apr 30, 2024
59. May 31, 2024
60. Jun 30, 2024
61. Jul 31, 2024
62. Aug 31, 2024
63. Sep 30, 2024
64. Oct 31, 2024
65. Nov 30, 2024
66. Dec 31, 2024
67. Jan 31, 2025
Average (R):
Standard deviation:

Show all

1 Data in US$ per share of common stock, adjusted for splits and stock dividends.

2 Rate of return on common stock of CRWD during period t

3 Rate of return on S&P 500 (the market portfolio proxy) during period t


Variance and Covariance

CrowdStrike Holdings Inc., calculation of variance and covariance of returns

Microsoft Excel
t Date RCRWD,t RS&P 500,t (RCRWD,tRCRWD)2 (RS&P 500,tRS&P 500)2 (RCRWD,tRCRWD)×(RS&P 500,tRS&P 500)
1. Jul 31, 2019
2. Aug 31, 2019
3. Sep 30, 2019
. . . . . . .
. . . . . . .
. . . . . . .
66. Dec 31, 2024
67. Jan 31, 2025
Total (Σ):
t Date RCRWD,t RS&P 500,t (RCRWD,tRCRWD)2 (RS&P 500,tRS&P 500)2 (RCRWD,tRCRWD)×(RS&P 500,tRS&P 500)
1. Jul 31, 2019
2. Aug 31, 2019
3. Sep 30, 2019
4. Oct 31, 2019
5. Nov 30, 2019
6. Dec 31, 2019
7. Jan 31, 2020
8. Feb 29, 2020
9. Mar 31, 2020
10. Apr 30, 2020
11. May 31, 2020
12. Jun 30, 2020
13. Jul 31, 2020
14. Aug 31, 2020
15. Sep 30, 2020
16. Oct 31, 2020
17. Nov 30, 2020
18. Dec 31, 2020
19. Jan 31, 2021
20. Feb 28, 2021
21. Mar 31, 2021
22. Apr 30, 2021
23. May 31, 2021
24. Jun 30, 2021
25. Jul 31, 2021
26. Aug 31, 2021
27. Sep 30, 2021
28. Oct 31, 2021
29. Nov 30, 2021
30. Dec 31, 2021
31. Jan 31, 2022
32. Feb 28, 2022
33. Mar 31, 2022
34. Apr 30, 2022
35. May 31, 2022
36. Jun 30, 2022
37. Jul 31, 2022
38. Aug 31, 2022
39. Sep 30, 2022
40. Oct 31, 2022
41. Nov 30, 2022
42. Dec 31, 2022
43. Jan 31, 2023
44. Feb 28, 2023
45. Mar 31, 2023
46. Apr 30, 2023
47. May 31, 2023
48. Jun 30, 2023
49. Jul 31, 2023
50. Aug 31, 2023
51. Sep 30, 2023
52. Oct 31, 2023
53. Nov 30, 2023
54. Dec 31, 2023
55. Jan 31, 2024
56. Feb 29, 2024
57. Mar 31, 2024
58. Apr 30, 2024
59. May 31, 2024
60. Jun 30, 2024
61. Jul 31, 2024
62. Aug 31, 2024
63. Sep 30, 2024
64. Oct 31, 2024
65. Nov 30, 2024
66. Dec 31, 2024
67. Jan 31, 2025
Total (Σ):

Show all

VarianceCRWD = Σ(RCRWD,tRCRWD)2 ÷ (67 – 1)
= ÷ (67 – 1)
=

VarianceS&P 500 = Σ(RS&P 500,tRS&P 500)2 ÷ (67 – 1)
= ÷ (67 – 1)
=

CovarianceCRWD, S&P 500 = Σ(RCRWD,tRCRWD)×(RS&P 500,tRS&P 500) ÷ (67 – 1)
= ÷ (67 – 1)
=


Systematic Risk (β) Estimation

Microsoft Excel
VarianceCRWD
VarianceS&P 500
CovarianceCRWD, S&P 500
Correlation coefficientCRWD, S&P 5001
βCRWD2
αCRWD3

Calculations

1 Correlation coefficientCRWD, S&P 500
= CovarianceCRWD, S&P 500 ÷ (Standard deviationCRWD × Standard deviationS&P 500)
= ÷ ( × )
=

2 βCRWD
= CovarianceCRWD, S&P 500 ÷ VarianceS&P 500
= ÷
=

3 αCRWD
= AverageCRWD – βCRWD × AverageS&P 500
= ×
=


Expected Rate of Return

Microsoft Excel
Assumptions
Rate of return on LT Treasury Composite1 RF
Expected rate of return on market portfolio2 E(RM)
Systematic risk (β) of CrowdStrike Holdings Inc. common stock βCRWD
 
Expected rate of return on CrowdStrike Holdings Inc. common stock3 E(RCRWD)

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

2 See details »

3 E(RCRWD) = RF + βCRWD [E(RM) – RF]
= + []
=