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 Walt Disney Co. common stock.
Paying user area
Try for free
Walt Disney Co. pages available for free this week:
- Statement of Comprehensive Income
- Common-Size Balance Sheet: Assets
- Analysis of Profitability Ratios
- Analysis of Reportable Segments
- Enterprise Value to FCFF (EV/FCFF)
- Present Value of Free Cash Flow to Equity (FCFE)
- Selected Financial Data since 2005
- Current Ratio since 2005
- Analysis of Debt
- Aggregate Accruals
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Walt Disney Co. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Rates of Return
Walt Disney Co., monthly rates of return
| Walt Disney Co. (DIS) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PriceDIS,t1 | DividendDIS,t1 | RDIS,t2 | PriceS&P 500,t | RS&P 500,t3 |
| Oct 31, 2018 | ||||||
| 1. | Nov 30, 2018 | |||||
| 2. | Dec 31, 2018 | |||||
| 3. | Jan 31, 2019 | |||||
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 70. | Aug 31, 2024 | |||||
| 71. | Sep 30, 2024 | |||||
| Average (R): | ||||||
| Standard deviation: | ||||||
| Walt Disney Co. (DIS) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PriceDIS,t1 | DividendDIS,t1 | RDIS,t2 | PriceS&P 500,t | RS&P 500,t3 |
| Oct 31, 2018 | ||||||
| 1. | Nov 30, 2018 | |||||
| 2. | Dec 31, 2018 | |||||
| 3. | Jan 31, 2019 | |||||
| 4. | Feb 28, 2019 | |||||
| 5. | Mar 31, 2019 | |||||
| 6. | Apr 30, 2019 | |||||
| 7. | May 31, 2019 | |||||
| 8. | Jun 30, 2019 | |||||
| 9. | Jul 31, 2019 | |||||
| 10. | Aug 31, 2019 | |||||
| 11. | Sep 30, 2019 | |||||
| 12. | Oct 31, 2019 | |||||
| 13. | Nov 30, 2019 | |||||
| 14. | Dec 31, 2019 | |||||
| 15. | Jan 31, 2020 | |||||
| 16. | Feb 29, 2020 | |||||
| 17. | Mar 31, 2020 | |||||
| 18. | Apr 30, 2020 | |||||
| 19. | May 31, 2020 | |||||
| 20. | Jun 30, 2020 | |||||
| 21. | Jul 31, 2020 | |||||
| 22. | Aug 31, 2020 | |||||
| 23. | Sep 30, 2020 | |||||
| 24. | Oct 31, 2020 | |||||
| 25. | Nov 30, 2020 | |||||
| 26. | Dec 31, 2020 | |||||
| 27. | Jan 31, 2021 | |||||
| 28. | Feb 28, 2021 | |||||
| 29. | Mar 31, 2021 | |||||
| 30. | Apr 30, 2021 | |||||
| 31. | May 31, 2021 | |||||
| 32. | Jun 30, 2021 | |||||
| 33. | Jul 31, 2021 | |||||
| 34. | Aug 31, 2021 | |||||
| 35. | Sep 30, 2021 | |||||
| 36. | Oct 31, 2021 | |||||
| 37. | Nov 30, 2021 | |||||
| 38. | Dec 31, 2021 | |||||
| 39. | Jan 31, 2022 | |||||
| 40. | Feb 28, 2022 | |||||
| 41. | Mar 31, 2022 | |||||
| 42. | Apr 30, 2022 | |||||
| 43. | May 31, 2022 | |||||
| 44. | Jun 30, 2022 | |||||
| 45. | Jul 31, 2022 | |||||
| 46. | Aug 31, 2022 | |||||
| 47. | Sep 30, 2022 | |||||
| 48. | Oct 31, 2022 | |||||
| 49. | Nov 30, 2022 | |||||
| 50. | Dec 31, 2022 | |||||
| 51. | Jan 31, 2023 | |||||
| 52. | Feb 28, 2023 | |||||
| 53. | Mar 31, 2023 | |||||
| 54. | Apr 30, 2023 | |||||
| 55. | May 31, 2023 | |||||
| 56. | Jun 30, 2023 | |||||
| 57. | Jul 31, 2023 | |||||
| 58. | Aug 31, 2023 | |||||
| 59. | Sep 30, 2023 | |||||
| 60. | Oct 31, 2023 | |||||
| 61. | Nov 30, 2023 | |||||
| 62. | Dec 31, 2023 | |||||
| 63. | Jan 31, 2024 | |||||
| 64. | Feb 29, 2024 | |||||
| 65. | Mar 31, 2024 | |||||
| 66. | Apr 30, 2024 | |||||
| 67. | May 31, 2024 | |||||
| 68. | Jun 30, 2024 | |||||
| 69. | Jul 31, 2024 | |||||
| 70. | Aug 31, 2024 | |||||
| 71. | Sep 30, 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 DIS during period t
3 Rate of return on S&P 500 (the market portfolio proxy) during period t
Variance and Covariance
Walt Disney Co., calculation of variance and covariance of returns
| t | Date | RDIS,t | RS&P 500,t | (RDIS,t–RDIS)2 | (RS&P 500,t–RS&P 500)2 | (RDIS,t–RDIS)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | Nov 30, 2018 | |||||
| 2. | Dec 31, 2018 | |||||
| 3. | Jan 31, 2019 | |||||
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 70. | Aug 31, 2024 | |||||
| 71. | Sep 30, 2024 | |||||
| Total (Σ): | ||||||
| t | Date | RDIS,t | RS&P 500,t | (RDIS,t–RDIS)2 | (RS&P 500,t–RS&P 500)2 | (RDIS,t–RDIS)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | Nov 30, 2018 | |||||
| 2. | Dec 31, 2018 | |||||
| 3. | Jan 31, 2019 | |||||
| 4. | Feb 28, 2019 | |||||
| 5. | Mar 31, 2019 | |||||
| 6. | Apr 30, 2019 | |||||
| 7. | May 31, 2019 | |||||
| 8. | Jun 30, 2019 | |||||
| 9. | Jul 31, 2019 | |||||
| 10. | Aug 31, 2019 | |||||
| 11. | Sep 30, 2019 | |||||
| 12. | Oct 31, 2019 | |||||
| 13. | Nov 30, 2019 | |||||
| 14. | Dec 31, 2019 | |||||
| 15. | Jan 31, 2020 | |||||
| 16. | Feb 29, 2020 | |||||
| 17. | Mar 31, 2020 | |||||
| 18. | Apr 30, 2020 | |||||
| 19. | May 31, 2020 | |||||
| 20. | Jun 30, 2020 | |||||
| 21. | Jul 31, 2020 | |||||
| 22. | Aug 31, 2020 | |||||
| 23. | Sep 30, 2020 | |||||
| 24. | Oct 31, 2020 | |||||
| 25. | Nov 30, 2020 | |||||
| 26. | Dec 31, 2020 | |||||
| 27. | Jan 31, 2021 | |||||
| 28. | Feb 28, 2021 | |||||
| 29. | Mar 31, 2021 | |||||
| 30. | Apr 30, 2021 | |||||
| 31. | May 31, 2021 | |||||
| 32. | Jun 30, 2021 | |||||
| 33. | Jul 31, 2021 | |||||
| 34. | Aug 31, 2021 | |||||
| 35. | Sep 30, 2021 | |||||
| 36. | Oct 31, 2021 | |||||
| 37. | Nov 30, 2021 | |||||
| 38. | Dec 31, 2021 | |||||
| 39. | Jan 31, 2022 | |||||
| 40. | Feb 28, 2022 | |||||
| 41. | Mar 31, 2022 | |||||
| 42. | Apr 30, 2022 | |||||
| 43. | May 31, 2022 | |||||
| 44. | Jun 30, 2022 | |||||
| 45. | Jul 31, 2022 | |||||
| 46. | Aug 31, 2022 | |||||
| 47. | Sep 30, 2022 | |||||
| 48. | Oct 31, 2022 | |||||
| 49. | Nov 30, 2022 | |||||
| 50. | Dec 31, 2022 | |||||
| 51. | Jan 31, 2023 | |||||
| 52. | Feb 28, 2023 | |||||
| 53. | Mar 31, 2023 | |||||
| 54. | Apr 30, 2023 | |||||
| 55. | May 31, 2023 | |||||
| 56. | Jun 30, 2023 | |||||
| 57. | Jul 31, 2023 | |||||
| 58. | Aug 31, 2023 | |||||
| 59. | Sep 30, 2023 | |||||
| 60. | Oct 31, 2023 | |||||
| 61. | Nov 30, 2023 | |||||
| 62. | Dec 31, 2023 | |||||
| 63. | Jan 31, 2024 | |||||
| 64. | Feb 29, 2024 | |||||
| 65. | Mar 31, 2024 | |||||
| 66. | Apr 30, 2024 | |||||
| 67. | May 31, 2024 | |||||
| 68. | Jun 30, 2024 | |||||
| 69. | Jul 31, 2024 | |||||
| 70. | Aug 31, 2024 | |||||
| 71. | Sep 30, 2024 | |||||
| Total (Σ): | ||||||
Show all
VarianceDIS = Σ(RDIS,t–RDIS)2 ÷ (71 – 1)
= ÷ (71 – 1)
=
VarianceS&P 500 = Σ(RS&P 500,t–RS&P 500)2 ÷ (71 – 1)
= ÷ (71 – 1)
=
CovarianceDIS, S&P 500 = Σ(RDIS,t–RDIS)×(RS&P 500,t–RS&P 500) ÷ (71 – 1)
= ÷ (71 – 1)
=
Systematic Risk (β) Estimation
| VarianceDIS | |
| VarianceS&P 500 | |
| CovarianceDIS, S&P 500 | |
| Correlation coefficientDIS, S&P 5001 | |
| βDIS2 | |
| αDIS3 |
Calculations
1 Correlation coefficientDIS, S&P 500
= CovarianceDIS, S&P 500 ÷ (Standard deviationDIS × Standard deviationS&P 500)
= ÷ ( × )
=
2 βDIS
= CovarianceDIS, S&P 500 ÷ VarianceS&P 500
= ÷
=
3 αDIS
= AverageDIS – βDIS × 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 Walt Disney Co. common stock | βDIS | |
| Expected rate of return on Walt Disney Co. common stock3 | E(RDIS) | |
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(RDIS) = RF + βDIS [E(RM) – RF]
= + [ – ]
=