Capital Asset Pricing Model (CAPM)
Capital asset pricing model (CAPM) indicates what should be the expected or required rate of return on risky assets like Eli Lilly & Co. common stock.
Paying user area
Try for free
Eli Lilly & Co. pages available for free this week:
- Statement of Comprehensive Income
- Analysis of Solvency Ratios
- Analysis of Short-term (Operating) Activity Ratios
- Enterprise Value (EV)
- Price to FCFE (P/FCFE)
- Present Value of Free Cash Flow to Equity (FCFE)
- Selected Financial Data since 2005
- Return on Equity (ROE) since 2005
- Return on Assets (ROA) since 2005
- Debt to Equity since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Eli Lilly & Co. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Rates of Return
Eli Lilly & Co., monthly rates of return
| Eli Lilly & Co. (LLY) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PriceLLY,t1 | DividendLLY,t1 | RLLY,t2 | PriceS&P 500,t | RS&P 500,t3 |
| Jan 31, 2020 | ||||||
| 1. | Feb 29, 2020 | |||||
| 2. | Mar 31, 2020 | |||||
| 3. | Apr 30, 2020 | |||||
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 58. | Nov 30, 2024 | |||||
| 59. | Dec 31, 2024 | |||||
| Average (R): | ||||||
| Standard deviation: | ||||||
| Eli Lilly & Co. (LLY) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PriceLLY,t1 | DividendLLY,t1 | RLLY,t2 | PriceS&P 500,t | RS&P 500,t3 |
| Jan 31, 2020 | ||||||
| 1. | Feb 29, 2020 | |||||
| 2. | Mar 31, 2020 | |||||
| 3. | Apr 30, 2020 | |||||
| 4. | May 31, 2020 | |||||
| 5. | Jun 30, 2020 | |||||
| 6. | Jul 31, 2020 | |||||
| 7. | Aug 31, 2020 | |||||
| 8. | Sep 30, 2020 | |||||
| 9. | Oct 31, 2020 | |||||
| 10. | Nov 30, 2020 | |||||
| 11. | Dec 31, 2020 | |||||
| 12. | Jan 31, 2021 | |||||
| 13. | Feb 28, 2021 | |||||
| 14. | Mar 31, 2021 | |||||
| 15. | Apr 30, 2021 | |||||
| 16. | May 31, 2021 | |||||
| 17. | Jun 30, 2021 | |||||
| 18. | Jul 31, 2021 | |||||
| 19. | Aug 31, 2021 | |||||
| 20. | Sep 30, 2021 | |||||
| 21. | Oct 31, 2021 | |||||
| 22. | Nov 30, 2021 | |||||
| 23. | Dec 31, 2021 | |||||
| 24. | Jan 31, 2022 | |||||
| 25. | Feb 28, 2022 | |||||
| 26. | Mar 31, 2022 | |||||
| 27. | Apr 30, 2022 | |||||
| 28. | May 31, 2022 | |||||
| 29. | Jun 30, 2022 | |||||
| 30. | Jul 31, 2022 | |||||
| 31. | Aug 31, 2022 | |||||
| 32. | Sep 30, 2022 | |||||
| 33. | Oct 31, 2022 | |||||
| 34. | Nov 30, 2022 | |||||
| 35. | Dec 31, 2022 | |||||
| 36. | Jan 31, 2023 | |||||
| 37. | Feb 28, 2023 | |||||
| 38. | Mar 31, 2023 | |||||
| 39. | Apr 30, 2023 | |||||
| 40. | May 31, 2023 | |||||
| 41. | Jun 30, 2023 | |||||
| 42. | Jul 31, 2023 | |||||
| 43. | Aug 31, 2023 | |||||
| 44. | Sep 30, 2023 | |||||
| 45. | Oct 31, 2023 | |||||
| 46. | Nov 30, 2023 | |||||
| 47. | Dec 31, 2023 | |||||
| 48. | Jan 31, 2024 | |||||
| 49. | Feb 29, 2024 | |||||
| 50. | Mar 31, 2024 | |||||
| 51. | Apr 30, 2024 | |||||
| 52. | May 31, 2024 | |||||
| 53. | Jun 30, 2024 | |||||
| 54. | Jul 31, 2024 | |||||
| 55. | Aug 31, 2024 | |||||
| 56. | Sep 30, 2024 | |||||
| 57. | Oct 31, 2024 | |||||
| 58. | Nov 30, 2024 | |||||
| 59. | Dec 31, 2024 | |||||
| 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 LLY during period t
3 Rate of return on S&P 500 (the market portfolio proxy) during period t
Variance and Covariance
Eli Lilly & Co., calculation of variance and covariance of returns
| t | Date | RLLY,t | RS&P 500,t | (RLLY,t–RLLY)2 | (RS&P 500,t–RS&P 500)2 | (RLLY,t–RLLY)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | Feb 29, 2020 | |||||
| 2. | Mar 31, 2020 | |||||
| 3. | Apr 30, 2020 | |||||
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 58. | Nov 30, 2024 | |||||
| 59. | Dec 31, 2024 | |||||
| Total (Σ): | ||||||
| t | Date | RLLY,t | RS&P 500,t | (RLLY,t–RLLY)2 | (RS&P 500,t–RS&P 500)2 | (RLLY,t–RLLY)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | Feb 29, 2020 | |||||
| 2. | Mar 31, 2020 | |||||
| 3. | Apr 30, 2020 | |||||
| 4. | May 31, 2020 | |||||
| 5. | Jun 30, 2020 | |||||
| 6. | Jul 31, 2020 | |||||
| 7. | Aug 31, 2020 | |||||
| 8. | Sep 30, 2020 | |||||
| 9. | Oct 31, 2020 | |||||
| 10. | Nov 30, 2020 | |||||
| 11. | Dec 31, 2020 | |||||
| 12. | Jan 31, 2021 | |||||
| 13. | Feb 28, 2021 | |||||
| 14. | Mar 31, 2021 | |||||
| 15. | Apr 30, 2021 | |||||
| 16. | May 31, 2021 | |||||
| 17. | Jun 30, 2021 | |||||
| 18. | Jul 31, 2021 | |||||
| 19. | Aug 31, 2021 | |||||
| 20. | Sep 30, 2021 | |||||
| 21. | Oct 31, 2021 | |||||
| 22. | Nov 30, 2021 | |||||
| 23. | Dec 31, 2021 | |||||
| 24. | Jan 31, 2022 | |||||
| 25. | Feb 28, 2022 | |||||
| 26. | Mar 31, 2022 | |||||
| 27. | Apr 30, 2022 | |||||
| 28. | May 31, 2022 | |||||
| 29. | Jun 30, 2022 | |||||
| 30. | Jul 31, 2022 | |||||
| 31. | Aug 31, 2022 | |||||
| 32. | Sep 30, 2022 | |||||
| 33. | Oct 31, 2022 | |||||
| 34. | Nov 30, 2022 | |||||
| 35. | Dec 31, 2022 | |||||
| 36. | Jan 31, 2023 | |||||
| 37. | Feb 28, 2023 | |||||
| 38. | Mar 31, 2023 | |||||
| 39. | Apr 30, 2023 | |||||
| 40. | May 31, 2023 | |||||
| 41. | Jun 30, 2023 | |||||
| 42. | Jul 31, 2023 | |||||
| 43. | Aug 31, 2023 | |||||
| 44. | Sep 30, 2023 | |||||
| 45. | Oct 31, 2023 | |||||
| 46. | Nov 30, 2023 | |||||
| 47. | Dec 31, 2023 | |||||
| 48. | Jan 31, 2024 | |||||
| 49. | Feb 29, 2024 | |||||
| 50. | Mar 31, 2024 | |||||
| 51. | Apr 30, 2024 | |||||
| 52. | May 31, 2024 | |||||
| 53. | Jun 30, 2024 | |||||
| 54. | Jul 31, 2024 | |||||
| 55. | Aug 31, 2024 | |||||
| 56. | Sep 30, 2024 | |||||
| 57. | Oct 31, 2024 | |||||
| 58. | Nov 30, 2024 | |||||
| 59. | Dec 31, 2024 | |||||
| Total (Σ): | ||||||
Show all
VarianceLLY = Σ(RLLY,t–RLLY)2 ÷ (59 – 1)
= ÷ (59 – 1)
=
VarianceS&P 500 = Σ(RS&P 500,t–RS&P 500)2 ÷ (59 – 1)
= ÷ (59 – 1)
=
CovarianceLLY, S&P 500 = Σ(RLLY,t–RLLY)×(RS&P 500,t–RS&P 500) ÷ (59 – 1)
= ÷ (59 – 1)
=
Systematic Risk (β) Estimation
| VarianceLLY | |
| VarianceS&P 500 | |
| CovarianceLLY, S&P 500 | |
| Correlation coefficientLLY, S&P 5001 | |
| βLLY2 | |
| αLLY3 |
Calculations
1 Correlation coefficientLLY, S&P 500
= CovarianceLLY, S&P 500 ÷ (Standard deviationLLY × Standard deviationS&P 500)
= ÷ ( × )
=
2 βLLY
= CovarianceLLY, S&P 500 ÷ VarianceS&P 500
= ÷
=
3 αLLY
= AverageLLY – βLLY × AverageS&P 500
= – ×
=
Expected Rate of Return
| Assumptions | ||
| Rate of return on LT Treasury Composite1 | RF | |
| Expected rate of return on market portfolio2 | E(RM) | |
| Systematic risk (β) of Eli Lilly & Co. common stock | βLLY | |
| Expected rate of return on Eli Lilly & Co. common stock3 | E(RLLY) | |
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).
3 E(RLLY) = RF + βLLY [E(RM) – RF]
= + [ – ]
=