Stock Analysis on Net

Deckers Outdoor Corp. (NYSE:DECK)

This company has been moved to the archive! The financial data has not been updated since February 5, 2024.

Capital Asset Pricing Model (CAPM) 

Microsoft Excel

Capital asset pricing model (CAPM) indicates what should be the expected or required rate of return on risky assets like Deckers Outdoor Corp. common stock.


Rates of Return

Deckers Outdoor Corp., monthly rates of return

Microsoft Excel
Deckers Outdoor Corp. (DECK) Standard & Poor’s 500 (S&P 500)
t Date PriceDECK,t1 DividendDECK,t1 RDECK,t2 PriceS&P 500,t RS&P 500,t3
Apr 30, 2017 $59.59 2,384.20
1. May 31, 2017 $69.36 16.40% 2,411.80 1.16%
2. Jun 30, 2017 $68.26 -1.59% 2,423.41 0.48%
3. Jul 31, 2017 $64.86 -4.98% 2,470.30 1.93%
. . . . . . .
. . . . . . .
. . . . . . .
70. Feb 28, 2023 $416.35 -2.60% 3,970.15 -2.61%
71. Mar 31, 2023 $449.55 7.97% 4,109.31 3.51%
Average (R): 3.26% 0.90%
Standard deviation: 8.81% 5.03%
Deckers Outdoor Corp. (DECK) Standard & Poor’s 500 (S&P 500)
t Date PriceDECK,t1 DividendDECK,t1 RDECK,t2 PriceS&P 500,t RS&P 500,t3
Apr 30, 2017 $59.59 2,384.20
1. May 31, 2017 $69.36 16.40% 2,411.80 1.16%
2. Jun 30, 2017 $68.26 -1.59% 2,423.41 0.48%
3. Jul 31, 2017 $64.86 -4.98% 2,470.30 1.93%
4. Aug 31, 2017 $63.90 -1.48% 2,471.65 0.05%
5. Sep 30, 2017 $68.41 7.06% 2,519.36 1.93%
6. Oct 31, 2017 $68.24 -0.25% 2,575.26 2.22%
7. Nov 30, 2017 $74.73 9.51% 2,647.58 2.81%
8. Dec 31, 2017 $80.25 7.39% 2,673.61 0.98%
9. Jan 31, 2018 $85.71 6.80% 2,823.81 5.62%
10. Feb 28, 2018 $94.58 10.35% 2,713.83 -3.89%
11. Mar 31, 2018 $90.03 -4.81% 2,640.87 -2.69%
12. Apr 30, 2018 $93.26 3.59% 2,648.05 0.27%
13. May 31, 2018 $113.16 21.34% 2,705.27 2.16%
14. Jun 30, 2018 $112.89 -0.24% 2,718.37 0.48%
15. Jul 31, 2018 $112.83 -0.05% 2,816.29 3.60%
16. Aug 31, 2018 $121.84 7.99% 2,901.52 3.03%
17. Sep 30, 2018 $118.58 -2.68% 2,913.98 0.43%
18. Oct 31, 2018 $127.17 7.24% 2,711.74 -6.94%
19. Nov 30, 2018 $133.24 4.77% 2,760.17 1.79%
20. Dec 31, 2018 $127.95 -3.97% 2,506.85 -9.18%
21. Jan 31, 2019 $128.45 0.39% 2,704.10 7.87%
22. Feb 28, 2019 $147.95 15.18% 2,784.49 2.97%
23. Mar 31, 2019 $146.99 -0.65% 2,834.40 1.79%
24. Apr 30, 2019 $158.21 7.63% 2,945.83 3.93%
25. May 31, 2019 $152.10 -3.86% 2,752.06 -6.58%
26. Jun 30, 2019 $175.97 15.69% 2,941.76 6.89%
27. Jul 31, 2019 $156.28 -11.19% 2,980.38 1.31%
28. Aug 31, 2019 $147.45 -5.65% 2,926.46 -1.81%
29. Sep 30, 2019 $147.36 -0.06% 2,976.74 1.72%
30. Oct 31, 2019 $152.90 3.76% 3,037.56 2.04%
31. Nov 30, 2019 $168.18 9.99% 3,140.98 3.40%
32. Dec 31, 2019 $168.86 0.40% 3,230.78 2.86%
33. Jan 31, 2020 $190.91 13.06% 3,225.52 -0.16%
34. Feb 29, 2020 $173.80 -8.96% 2,954.22 -8.41%
35. Mar 31, 2020 $134.00 -22.90% 2,584.59 -12.51%
36. Apr 30, 2020 $148.76 11.01% 2,912.43 12.68%
37. May 31, 2020 $182.53 22.70% 3,044.31 4.53%
38. Jun 30, 2020 $196.39 7.59% 3,100.29 1.84%
39. Jul 31, 2020 $209.25 6.55% 3,271.12 5.51%
40. Aug 31, 2020 $203.87 -2.57% 3,500.31 7.01%
41. Sep 30, 2020 $220.01 7.92% 3,363.00 -3.92%
42. Oct 31, 2020 $253.37 15.16% 3,269.96 -2.77%
43. Nov 30, 2020 $254.59 0.48% 3,621.63 10.75%
44. Dec 31, 2020 $286.78 12.64% 3,756.07 3.71%
45. Jan 31, 2021 $291.98 1.81% 3,714.24 -1.11%
46. Feb 28, 2021 $326.11 11.69% 3,811.15 2.61%
47. Mar 31, 2021 $330.42 1.32% 3,972.89 4.24%
48. Apr 30, 2021 $338.20 2.35% 4,181.17 5.24%
49. May 31, 2021 $335.44 -0.82% 4,204.11 0.55%
50. Jun 30, 2021 $384.07 14.50% 4,297.50 2.22%
51. Jul 31, 2021 $410.85 6.97% 4,395.26 2.27%
52. Aug 31, 2021 $418.45 1.85% 4,522.68 2.90%
53. Sep 30, 2021 $360.20 -13.92% 4,307.54 -4.76%
54. Oct 31, 2021 $395.31 9.75% 4,605.38 6.91%
55. Nov 30, 2021 $405.40 2.55% 4,567.00 -0.83%
56. Dec 31, 2021 $366.31 -9.64% 4,766.18 4.36%
57. Jan 31, 2022 $320.23 -12.58% 4,515.55 -5.26%
58. Feb 28, 2022 $288.64 -9.86% 4,373.94 -3.14%
59. Mar 31, 2022 $273.77 -5.15% 4,530.41 3.58%
60. Apr 30, 2022 $265.75 -2.93% 4,131.93 -8.80%
61. May 31, 2022 $268.56 1.06% 4,132.15 0.01%
62. Jun 30, 2022 $255.35 -4.92% 3,785.38 -8.39%
63. Jul 31, 2022 $313.21 22.66% 4,130.29 9.11%
64. Aug 31, 2022 $321.57 2.67% 3,955.00 -4.24%
65. Sep 30, 2022 $312.61 -2.79% 3,585.62 -9.34%
66. Oct 31, 2022 $349.93 11.94% 3,871.98 7.99%
67. Nov 30, 2022 $398.88 13.99% 4,080.11 5.38%
68. Dec 31, 2022 $399.16 0.07% 3,839.50 -5.90%
69. Jan 31, 2023 $427.48 7.09% 4,076.60 6.18%
70. Feb 28, 2023 $416.35 -2.60% 3,970.15 -2.61%
71. Mar 31, 2023 $449.55 7.97% 4,109.31 3.51%
Average (R): 3.26% 0.90%
Standard deviation: 8.81% 5.03%

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 DECK during period t

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


Variance and Covariance

Deckers Outdoor Corp., calculation of variance and covariance of returns

Microsoft Excel
t Date RDECK,t RS&P 500,t (RDECK,tRDECK)2 (RS&P 500,tRS&P 500)2 (RDECK,tRDECK)×(RS&P 500,tRS&P 500)
1. May 31, 2017 16.40% 1.16% 172.43 0.07 3.44
2. Jun 30, 2017 -1.59% 0.48% 23.52 0.17 2.01
3. Jul 31, 2017 -4.98% 1.93% 67.98 1.08 -8.57
. . . . . . .
. . . . . . .
. . . . . . .
70. Feb 28, 2023 -2.60% -2.61% 34.43 12.30 20.58
71. Mar 31, 2023 7.97% 3.51% 22.18 6.81 12.29
Total (Σ): 5,438.60 1,772.37 1,590.05
t Date RDECK,t RS&P 500,t (RDECK,tRDECK)2 (RS&P 500,tRS&P 500)2 (RDECK,tRDECK)×(RS&P 500,tRS&P 500)
1. May 31, 2017 16.40% 1.16% 172.43 0.07 3.44
2. Jun 30, 2017 -1.59% 0.48% 23.52 0.17 2.01
3. Jul 31, 2017 -4.98% 1.93% 67.98 1.08 -8.57
4. Aug 31, 2017 -1.48% 0.05% 22.51 0.71 3.99
5. Sep 30, 2017 7.06% 1.93% 14.39 1.07 3.93
6. Oct 31, 2017 -0.25% 2.22% 12.34 1.75 -4.65
7. Nov 30, 2017 9.51% 2.81% 39.02 3.66 11.95
8. Dec 31, 2017 7.39% 0.98% 16.99 0.01 0.36
9. Jan 31, 2018 6.80% 5.62% 12.53 22.30 16.71
10. Feb 28, 2018 10.35% -3.89% 50.19 22.95 -33.94
11. Mar 31, 2018 -4.81% -2.69% 65.20 12.85 28.94
12. Apr 30, 2018 3.59% 0.27% 0.10 0.39 -0.20
13. May 31, 2018 21.34% 2.16% 326.67 1.60 22.87
14. Jun 30, 2018 -0.24% 0.48% 12.27 0.17 1.44
15. Jul 31, 2018 -0.05% 3.60% 11.00 7.33 -8.98
16. Aug 31, 2018 7.99% 3.03% 22.29 4.54 10.06
17. Sep 30, 2018 -2.68% 0.43% 35.28 0.22 2.77
18. Oct 31, 2018 7.24% -6.94% 15.84 61.40 -31.19
19. Nov 30, 2018 4.77% 1.79% 2.28 0.79 1.34
20. Dec 31, 2018 -3.97% -9.18% 52.34 101.47 72.87
21. Jan 31, 2019 0.39% 7.87% 8.26 48.62 -20.04
22. Feb 28, 2019 15.18% 2.97% 142.01 4.32 24.75
23. Mar 31, 2019 -0.65% 1.79% 15.31 0.80 -3.51
24. Apr 30, 2019 7.63% 3.93% 19.09 9.22 13.26
25. May 31, 2019 -3.86% -6.58% 50.78 55.85 53.26
26. Jun 30, 2019 15.69% 6.89% 154.49 35.97 74.54
27. Jul 31, 2019 -11.19% 1.31% 208.91 0.17 -6.03
28. Aug 31, 2019 -5.65% -1.81% 79.46 7.32 24.11
29. Sep 30, 2019 -0.06% 1.72% 11.06 0.68 -2.74
30. Oct 31, 2019 3.76% 2.04% 0.25 1.32 0.57
31. Nov 30, 2019 9.99% 3.40% 45.28 6.30 16.88
32. Dec 31, 2019 0.40% 2.86% 8.18 3.85 -5.61
33. Jan 31, 2020 13.06% -0.16% 95.92 1.12 -10.37
34. Feb 29, 2020 -8.96% -8.41% 149.49 86.61 113.79
35. Mar 31, 2020 -22.90% -12.51% 684.56 179.76 350.80
36. Apr 30, 2020 11.01% 12.68% 60.07 138.98 91.37
37. May 31, 2020 22.70% 4.53% 377.79 13.20 70.61
38. Jun 30, 2020 7.59% 1.84% 18.74 0.89 4.08
39. Jul 31, 2020 6.55% 5.51% 10.78 21.29 15.15
40. Aug 31, 2020 -2.57% 7.01% 34.05 37.34 -35.66
41. Sep 30, 2020 7.92% -3.92% 21.65 23.22 -22.42
42. Oct 31, 2020 15.16% -2.77% 141.58 13.41 -43.58
43. Nov 30, 2020 0.48% 10.75% 7.74 97.20 -27.43
44. Dec 31, 2020 12.64% 3.71% 87.98 7.93 26.42
45. Jan 31, 2021 1.81% -1.11% 2.11 4.04 2.92
46. Feb 28, 2021 11.69% 2.61% 70.98 2.94 14.44
47. Mar 31, 2021 1.32% 4.24% 3.77 11.21 -6.50
48. Apr 30, 2021 2.35% 5.24% 0.83 18.90 -3.95
49. May 31, 2021 -0.82% 0.55% 16.65 0.12 1.42
50. Jun 30, 2021 14.50% 2.22% 126.18 1.76 14.89
51. Jul 31, 2021 6.97% 2.27% 13.75 1.90 5.11
52. Aug 31, 2021 1.85% 2.90% 2.00 4.01 -2.83
53. Sep 30, 2021 -13.92% -4.76% 295.31 31.95 97.14
54. Oct 31, 2021 9.75% 6.91% 42.03 36.23 39.02
55. Nov 30, 2021 2.55% -0.83% 0.51 2.99 1.23
56. Dec 31, 2021 -9.64% 4.36% 166.58 12.01 -44.73
57. Jan 31, 2022 -12.58% -5.26% 251.02 37.87 97.50
58. Feb 28, 2022 -9.86% -3.14% 172.37 16.25 52.93
59. Mar 31, 2022 -5.15% 3.58% 70.83 7.19 -22.57
60. Apr 30, 2022 -2.93% -8.80% 38.36 93.92 60.02
61. May 31, 2022 1.06% 0.01% 4.87 0.79 1.96
62. Jun 30, 2022 -4.92% -8.39% 66.96 86.26 76.00
63. Jul 31, 2022 22.66% 9.11% 376.16 67.50 159.35
64. Aug 31, 2022 2.67% -4.24% 0.35 26.42 3.06
65. Sep 30, 2022 -2.79% -9.34% 36.61 104.76 61.93
66. Oct 31, 2022 11.94% 7.99% 75.24 50.28 61.51
67. Nov 30, 2022 13.99% 5.38% 115.01 20.07 48.04
68. Dec 31, 2022 0.07% -5.90% 10.20 46.14 21.70
69. Jan 31, 2023 7.09% 6.18% 14.67 27.87 20.22
70. Feb 28, 2023 -2.60% -2.61% 34.43 12.30 20.58
71. Mar 31, 2023 7.97% 3.51% 22.18 6.81 12.29
Total (Σ): 5,438.60 1,772.37 1,590.05

Show all

VarianceDECK = Σ(RDECK,tRDECK)2 ÷ (71 – 1)
= 5,438.60 ÷ (71 – 1)
= 77.69

VarianceS&P 500 = Σ(RS&P 500,tRS&P 500)2 ÷ (71 – 1)
= 1,772.37 ÷ (71 – 1)
= 25.32

CovarianceDECK, S&P 500 = Σ(RDECK,tRDECK)×(RS&P 500,tRS&P 500) ÷ (71 – 1)
= 1,590.05 ÷ (71 – 1)
= 22.72


Systematic Risk (β) Estimation

Microsoft Excel
VarianceDECK 77.69
VarianceS&P 500 25.32
CovarianceDECK, S&P 500 22.72
Correlation coefficientDECK, S&P 5001 0.51
βDECK2 0.90
αDECK3 2.46%

Calculations

1 Correlation coefficientDECK, S&P 500
= CovarianceDECK, S&P 500 ÷ (Standard deviationDECK × Standard deviationS&P 500)
= 22.72 ÷ (8.81% × 5.03%)
= 0.51

2 βDECK
= CovarianceDECK, S&P 500 ÷ VarianceS&P 500
= 22.72 ÷ 25.32
= 0.90

3 αDECK
= AverageDECK – βDECK × AverageS&P 500
= 3.26%0.90 × 0.90%
= 2.46%


Expected Rate of Return

Microsoft Excel
Assumptions
Rate of return on LT Treasury Composite1 RF 4.67%
Expected rate of return on market portfolio2 E(RM) 13.79%
Systematic risk (β) of Deckers Outdoor Corp. common stock βDECK 0.90
 
Expected rate of return on Deckers Outdoor Corp. common stock3 E(RDECK) 12.85%

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(RDECK) = RF + βDECK [E(RM) – RF]
= 4.67% + 0.90 [13.79%4.67%]
= 12.85%