Modèle d’évaluation des immobilisations (CAPM)
Le modèle d’évaluation des actifs financiers (MEDAF) indique quel devrait être le taux de rendement attendu ou requis sur les actifs risqués comme les actions ordinaires de Palo Alto Networks.
Taux de rendement
Palo Alto Networks Inc., taux de rendement mensuels
| Palo Alto Networks Inc. (PANW) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PrixPANW,t1 | DividendePANW,t1 | RPANW,t2 | PrixS&P 500,t | RS&P 500,t3 |
| 31 août 2018 | $77.05 | 2,901.52 | ||||
| 1. | 30 sept. 2018 | $75.09 | -2.54% | 2,913.98 | 0.43% | |
| 2. | 31 oct. 2018 | $61.01 | -18.75% | 2,711.74 | -6.94% | |
| 3. | 30 nov. 2018 | $57.65 | -5.51% | 2,760.17 | 1.79% | |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 70. | 30 juin 2024 | $339.01 | 14.95% | 5,460.48 | 3.47% | |
| 71. | 31 juil. 2024 | $324.73 | -4.21% | 5,522.30 | 1.13% | |
| Moyenne (R): | 2.63% | 1.05% | ||||
| Écart type: | 11.00% | 5.24% | ||||
| Palo Alto Networks Inc. (PANW) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PrixPANW,t1 | DividendePANW,t1 | RPANW,t2 | PrixS&P 500,t | RS&P 500,t3 |
| 31 août 2018 | $77.05 | 2,901.52 | ||||
| 1. | 30 sept. 2018 | $75.09 | -2.54% | 2,913.98 | 0.43% | |
| 2. | 31 oct. 2018 | $61.01 | -18.75% | 2,711.74 | -6.94% | |
| 3. | 30 nov. 2018 | $57.65 | -5.51% | 2,760.17 | 1.79% | |
| 4. | 31 déc. 2018 | $62.78 | 8.90% | 2,506.85 | -9.18% | |
| 5. | 31 janv. 2019 | $71.61 | 14.06% | 2,704.10 | 7.87% | |
| 6. | 28 févr. 2019 | $82.09 | 14.63% | 2,784.49 | 2.97% | |
| 7. | 31 mars 2019 | $80.96 | -1.38% | 2,834.40 | 1.79% | |
| 8. | 30 avr. 2019 | $82.94 | 2.45% | 2,945.83 | 3.93% | |
| 9. | 31 mai 2019 | $66.71 | -19.57% | 2,752.06 | -6.58% | |
| 10. | 30 juin 2019 | $67.92 | 1.81% | 2,941.76 | 6.89% | |
| 11. | 31 juil. 2019 | $75.51 | 11.17% | 2,980.38 | 1.31% | |
| 12. | 31 août 2019 | $67.87 | -10.12% | 2,926.46 | -1.81% | |
| 13. | 30 sept. 2019 | $67.94 | 0.10% | 2,976.74 | 1.72% | |
| 14. | 31 oct. 2019 | $75.80 | 11.57% | 3,037.56 | 2.04% | |
| 15. | 30 nov. 2019 | $75.74 | -0.08% | 3,140.98 | 3.40% | |
| 16. | 31 déc. 2019 | $77.08 | 1.77% | 3,230.78 | 2.86% | |
| 17. | 31 janv. 2020 | $78.26 | 1.53% | 3,225.52 | -0.16% | |
| 18. | 29 févr. 2020 | $61.54 | -21.36% | 2,954.22 | -8.41% | |
| 19. | 31 mars 2020 | $54.65 | -11.20% | 2,584.59 | -12.51% | |
| 20. | 30 avr. 2020 | $65.50 | 19.85% | 2,912.43 | 12.68% | |
| 21. | 31 mai 2020 | $78.42 | 19.73% | 3,044.31 | 4.53% | |
| 22. | 30 juin 2020 | $76.56 | -2.37% | 3,100.29 | 1.84% | |
| 23. | 31 juil. 2020 | $85.31 | 11.43% | 3,271.12 | 5.51% | |
| 24. | 31 août 2020 | $85.80 | 0.57% | 3,500.31 | 7.01% | |
| 25. | 30 sept. 2020 | $81.58 | -4.92% | 3,363.00 | -3.92% | |
| 26. | 31 oct. 2020 | $73.73 | -9.62% | 3,269.96 | -2.77% | |
| 27. | 30 nov. 2020 | $97.97 | 32.88% | 3,621.63 | 10.75% | |
| 28. | 31 déc. 2020 | $118.46 | 20.91% | 3,756.07 | 3.71% | |
| 29. | 31 janv. 2021 | $116.92 | -1.30% | 3,714.24 | -1.11% | |
| 30. | 28 févr. 2021 | $119.44 | 2.16% | 3,811.15 | 2.61% | |
| 31. | 31 mars 2021 | $107.35 | -10.12% | 3,972.89 | 4.24% | |
| 32. | 30 avr. 2021 | $117.80 | 9.73% | 4,181.17 | 5.24% | |
| 33. | 31 mai 2021 | $121.08 | 2.78% | 4,204.11 | 0.55% | |
| 34. | 30 juin 2021 | $123.68 | 2.15% | 4,297.50 | 2.22% | |
| 35. | 31 juil. 2021 | $133.02 | 7.55% | 4,395.26 | 2.27% | |
| 36. | 31 août 2021 | $153.68 | 15.53% | 4,522.68 | 2.90% | |
| 37. | 30 sept. 2021 | $159.67 | 3.90% | 4,307.54 | -4.76% | |
| 38. | 31 oct. 2021 | $169.70 | 6.28% | 4,605.38 | 6.91% | |
| 39. | 30 nov. 2021 | $182.31 | 7.43% | 4,567.00 | -0.83% | |
| 40. | 31 déc. 2021 | $185.59 | 1.80% | 4,766.18 | 4.36% | |
| 41. | 31 janv. 2022 | $172.47 | -7.07% | 4,515.55 | -5.26% | |
| 42. | 28 févr. 2022 | $198.08 | 14.85% | 4,373.94 | -3.14% | |
| 43. | 31 mars 2022 | $207.50 | 4.76% | 4,530.41 | 3.58% | |
| 44. | 30 avr. 2022 | $187.09 | -9.84% | 4,131.93 | -8.80% | |
| 45. | 31 mai 2022 | $167.59 | -10.42% | 4,132.15 | 0.01% | |
| 46. | 30 juin 2022 | $164.65 | -1.75% | 3,785.38 | -8.39% | |
| 47. | 31 juil. 2022 | $166.37 | 1.04% | 4,130.29 | 9.11% | |
| 48. | 31 août 2022 | $185.60 | 11.56% | 3,955.00 | -4.24% | |
| 49. | 30 sept. 2022 | $163.79 | -11.75% | 3,585.62 | -9.34% | |
| 50. | 31 oct. 2022 | $171.59 | 4.76% | 3,871.98 | 7.99% | |
| 51. | 30 nov. 2022 | $169.90 | -0.98% | 4,080.11 | 5.38% | |
| 52. | 31 déc. 2022 | $139.54 | -17.87% | 3,839.50 | -5.90% | |
| 53. | 31 janv. 2023 | $158.64 | 13.69% | 4,076.60 | 6.18% | |
| 54. | 28 févr. 2023 | $188.37 | 18.74% | 3,970.15 | -2.61% | |
| 55. | 31 mars 2023 | $199.74 | 6.04% | 4,109.31 | 3.51% | |
| 56. | 30 avr. 2023 | $182.46 | -8.65% | 4,169.48 | 1.46% | |
| 57. | 31 mai 2023 | $213.39 | 16.95% | 4,179.83 | 0.25% | |
| 58. | 30 juin 2023 | $255.51 | 19.74% | 4,376.86 | 4.71% | |
| 59. | 31 juil. 2023 | $249.96 | -2.17% | 4,588.96 | 4.85% | |
| 60. | 31 août 2023 | $243.30 | -2.66% | 4,507.66 | -1.77% | |
| 61. | 30 sept. 2023 | $234.44 | -3.64% | 4,288.05 | -4.87% | |
| 62. | 31 oct. 2023 | $243.02 | 3.66% | 4,193.80 | -2.20% | |
| 63. | 30 nov. 2023 | $295.09 | 21.43% | 4,567.80 | 8.92% | |
| 64. | 31 déc. 2023 | $294.88 | -0.07% | 4,769.83 | 4.42% | |
| 65. | 31 janv. 2024 | $338.51 | 14.80% | 4,845.65 | 1.59% | |
| 66. | 29 févr. 2024 | $310.55 | -8.26% | 5,096.27 | 5.17% | |
| 67. | 31 mars 2024 | $284.13 | -8.51% | 5,254.35 | 3.10% | |
| 68. | 30 avr. 2024 | $290.89 | 2.38% | 5,035.69 | -4.16% | |
| 69. | 31 mai 2024 | $294.91 | 1.38% | 5,277.51 | 4.80% | |
| 70. | 30 juin 2024 | $339.01 | 14.95% | 5,460.48 | 3.47% | |
| 71. | 31 juil. 2024 | $324.73 | -4.21% | 5,522.30 | 1.13% | |
| Moyenne (R): | 2.63% | 1.05% | ||||
| Écart type: | 11.00% | 5.24% | ||||
Tout afficher
1 Données en dollars américains par action ordinaire, ajustées pour tenir compte des fractionnements et des dividendes en actions.
2 Taux de rendement des actions ordinaires de PANW au cours de la période t.
3 Taux de rendement de l’indice S&P 500 (l’indicateur du portefeuille de marché) au cours de la période t.
Variance et covariance
Palo Alto Networks Inc., calcul de la variance et de la covariance des rendements
| t | Date | RPANW,t | RS&P 500,t | (RPANW,t–RPANW)2 | (RS&P 500,t–RS&P 500)2 | (RPANW,t–RPANW)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | 30 sept. 2018 | -2.54% | 0.43% | 26.76 | 0.38 | 3.19 |
| 2. | 31 oct. 2018 | -18.75% | -6.94% | 457.13 | 63.79 | 170.77 |
| 3. | 30 nov. 2018 | -5.51% | 1.79% | 66.21 | 0.55 | -6.02 |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 70. | 30 juin 2024 | 14.95% | 3.47% | 151.88 | 5.86 | 29.83 |
| 71. | 31 juil. 2024 | -4.21% | 1.13% | 46.81 | 0.01 | -0.58 |
| Total (Σ): | 8,463.36 | 1,918.93 | 2,168.23 | |||
| t | Date | RPANW,t | RS&P 500,t | (RPANW,t–RPANW)2 | (RS&P 500,t–RS&P 500)2 | (RPANW,t–RPANW)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | 30 sept. 2018 | -2.54% | 0.43% | 26.76 | 0.38 | 3.19 |
| 2. | 31 oct. 2018 | -18.75% | -6.94% | 457.13 | 63.79 | 170.77 |
| 3. | 30 nov. 2018 | -5.51% | 1.79% | 66.21 | 0.55 | -6.02 |
| 4. | 31 déc. 2018 | 8.90% | -9.18% | 39.30 | 104.54 | -64.10 |
| 5. | 31 janv. 2019 | 14.06% | 7.87% | 130.77 | 46.54 | 78.01 |
| 6. | 28 févr. 2019 | 14.63% | 2.97% | 144.12 | 3.71 | 23.12 |
| 7. | 31 mars 2019 | -1.38% | 1.79% | 16.05 | 0.56 | -2.99 |
| 8. | 30 avr. 2019 | 2.45% | 3.93% | 0.03 | 8.32 | -0.53 |
| 9. | 31 mai 2019 | -19.57% | -6.58% | 492.75 | 58.13 | 169.25 |
| 10. | 30 juin 2019 | 1.81% | 6.89% | 0.67 | 34.18 | -4.77 |
| 11. | 31 juil. 2019 | 11.17% | 1.31% | 73.02 | 0.07 | 2.27 |
| 12. | 31 août 2019 | -10.12% | -1.81% | 162.50 | 8.16 | 36.40 |
| 13. | 30 sept. 2019 | 0.10% | 1.72% | 6.38 | 0.45 | -1.70 |
| 14. | 31 oct. 2019 | 11.57% | 2.04% | 79.91 | 0.99 | 8.91 |
| 15. | 30 nov. 2019 | -0.08% | 3.40% | 7.34 | 5.56 | -6.39 |
| 16. | 31 déc. 2019 | 1.77% | 2.86% | 0.74 | 3.28 | -1.56 |
| 17. | 31 janv. 2020 | 1.53% | -0.16% | 1.21 | 1.46 | 1.33 |
| 18. | 29 févr. 2020 | -21.36% | -8.41% | 575.73 | 89.45 | 226.93 |
| 19. | 31 mars 2020 | -11.20% | -12.51% | 191.15 | 183.84 | 187.46 |
| 20. | 30 avr. 2020 | 19.85% | 12.68% | 296.66 | 135.44 | 200.45 |
| 21. | 31 mai 2020 | 19.73% | 4.53% | 292.26 | 12.12 | 59.52 |
| 22. | 30 juin 2020 | -2.37% | 1.84% | 25.02 | 0.63 | -3.96 |
| 23. | 31 juil. 2020 | 11.43% | 5.51% | 77.43 | 19.92 | 39.28 |
| 24. | 31 août 2020 | 0.57% | 7.01% | 4.22 | 35.52 | -12.25 |
| 25. | 30 sept. 2020 | -4.92% | -3.92% | 56.97 | 24.70 | 37.51 |
| 26. | 31 oct. 2020 | -9.62% | -2.77% | 150.11 | 14.54 | 46.72 |
| 27. | 30 nov. 2020 | 32.88% | 10.75% | 914.88 | 94.24 | 293.63 |
| 28. | 31 déc. 2020 | 20.91% | 3.71% | 334.34 | 7.10 | 48.74 |
| 29. | 31 janv. 2021 | -1.30% | -1.11% | 15.44 | 4.67 | 8.49 |
| 30. | 28 févr. 2021 | 2.16% | 2.61% | 0.23 | 2.44 | -0.74 |
| 31. | 31 mars 2021 | -10.12% | 4.24% | 162.61 | 10.22 | -40.77 |
| 32. | 30 avr. 2021 | 9.73% | 5.24% | 50.48 | 17.61 | 29.81 |
| 33. | 31 mai 2021 | 2.78% | 0.55% | 0.02 | 0.25 | -0.08 |
| 34. | 30 juin 2021 | 2.15% | 2.22% | 0.23 | 1.38 | -0.57 |
| 35. | 31 juil. 2021 | 7.55% | 2.27% | 24.23 | 1.51 | 6.04 |
| 36. | 31 août 2021 | 15.53% | 2.90% | 166.46 | 3.43 | 23.90 |
| 37. | 30 sept. 2021 | 3.90% | -4.76% | 1.61 | 33.68 | -7.36 |
| 38. | 31 oct. 2021 | 6.28% | 6.91% | 13.34 | 34.43 | 21.43 |
| 39. | 30 nov. 2021 | 7.43% | -0.83% | 23.05 | 3.53 | -9.03 |
| 40. | 31 déc. 2021 | 1.80% | 4.36% | 0.69 | 10.99 | -2.75 |
| 41. | 31 janv. 2022 | -7.07% | -5.26% | 94.07 | 39.76 | 61.15 |
| 42. | 28 févr. 2022 | 14.85% | -3.14% | 149.31 | 17.50 | -51.11 |
| 43. | 31 mars 2022 | 4.76% | 3.58% | 4.52 | 6.40 | 5.38 |
| 44. | 30 avr. 2022 | -9.84% | -8.80% | 155.40 | 96.87 | 122.69 |
| 45. | 31 mai 2022 | -10.42% | 0.01% | 170.37 | 1.08 | 13.59 |
| 46. | 30 juin 2022 | -1.75% | -8.39% | 19.22 | 89.09 | 41.38 |
| 47. | 31 juil. 2022 | 1.04% | 9.11% | 2.51 | 65.04 | -12.78 |
| 48. | 31 août 2022 | 11.56% | -4.24% | 79.73 | 27.99 | -47.24 |
| 49. | 30 sept. 2022 | -11.75% | -9.34% | 206.81 | 107.87 | 149.36 |
| 50. | 31 oct. 2022 | 4.76% | 7.99% | 4.55 | 48.16 | 14.80 |
| 51. | 30 nov. 2022 | -0.98% | 5.38% | 13.07 | 18.74 | -15.65 |
| 52. | 31 déc. 2022 | -17.87% | -5.90% | 420.21 | 48.22 | 142.34 |
| 53. | 31 janv. 2023 | 13.69% | 6.18% | 122.28 | 26.30 | 56.71 |
| 54. | 28 févr. 2023 | 18.74% | -2.61% | 259.56 | 13.38 | -58.93 |
| 55. | 31 mars 2023 | 6.04% | 3.51% | 11.60 | 6.04 | 8.37 |
| 56. | 30 avr. 2023 | -8.65% | 1.46% | 127.26 | 0.17 | -4.71 |
| 57. | 31 mai 2023 | 16.95% | 0.25% | 205.12 | 0.64 | -11.44 |
| 58. | 30 juin 2023 | 19.74% | 4.71% | 292.71 | 13.45 | 62.74 |
| 59. | 31 juil. 2023 | -2.17% | 4.85% | 23.06 | 14.43 | -18.24 |
| 60. | 31 août 2023 | -2.66% | -1.77% | 28.03 | 7.94 | 14.92 |
| 61. | 30 sept. 2023 | -3.64% | -4.87% | 39.33 | 35.03 | 37.12 |
| 62. | 31 oct. 2023 | 3.66% | -2.20% | 1.06 | 10.53 | -3.34 |
| 63. | 30 nov. 2023 | 21.43% | 8.92% | 353.31 | 61.96 | 147.95 |
| 64. | 31 déc. 2023 | -0.07% | 4.42% | 7.29 | 11.40 | -9.12 |
| 65. | 31 janv. 2024 | 14.80% | 1.59% | 148.02 | 0.29 | 6.61 |
| 66. | 29 févr. 2024 | -8.26% | 5.17% | 118.58 | 17.02 | -44.92 |
| 67. | 31 mars 2024 | -8.51% | 3.10% | 124.04 | 4.22 | -22.89 |
| 68. | 30 avr. 2024 | 2.38% | -4.16% | 0.06 | 27.13 | 1.30 |
| 69. | 31 mai 2024 | 1.38% | 4.80% | 1.56 | 14.10 | -4.69 |
| 70. | 30 juin 2024 | 14.95% | 3.47% | 151.88 | 5.86 | 29.83 |
| 71. | 31 juil. 2024 | -4.21% | 1.13% | 46.81 | 0.01 | -0.58 |
| Total (Σ): | 8,463.36 | 1,918.93 | 2,168.23 | |||
Tout afficher
VariancePANW = Σ(RPANW,t–RPANW)2 ÷ (71 – 1)
= 8,463.36 ÷ (71 – 1)
= 120.91
VarianceS&P 500 = Σ(RS&P 500,t–RS&P 500)2 ÷ (71 – 1)
= 1,918.93 ÷ (71 – 1)
= 27.41
CovariancePANW, S&P 500 = Σ(RPANW,t–RPANW)×(RS&P 500,t–RS&P 500) ÷ (71 – 1)
= 2,168.23 ÷ (71 – 1)
= 30.97
Estimation systématique des risques (β)
| VariancePANW | 120.91 |
| VarianceS&P 500 | 27.41 |
| CovariancePANW, S&P 500 | 30.97 |
| Coefficient de corrélationPANW, S&P 5001 | 0.54 |
| βPANW2 | 1.13 |
| αPANW3 | 1.45% |
Calculs
1 Coefficient de corrélationPANW, S&P 500
= CovariancePANW, S&P 500 ÷ (Écart typePANW × Écart typeS&P 500)
= 30.97 ÷ (11.00% × 5.24%)
= 0.54
2 βPANW
= CovariancePANW, S&P 500 ÷ VarianceS&P 500
= 30.97 ÷ 27.41
= 1.13
3 αPANW
= MoyennePANW – βPANW × MoyenneS&P 500
= 2.63% – 1.13 × 1.05%
= 1.45%
Taux de rendement attendu
| Hypothèses | ||
| Taux de rendement de LT Treasury Composite1 | RF | 4.65% |
| Taux de rendement attendu du portefeuille de marché2 | E(RM) | 13.79% |
| Risque systématique d’ Palo Alto Networks actions ordinaires | βPANW | 1.13 |
| Taux de rendement attendu sur les actions ordinaires de Palo Alto Networks3 | E(RPANW) | 14.97% |
1 Moyenne non pondérée des rendements des offres sur tous les bons du Trésor américain à coupon fixe en circulation qui ne sont ni échus ni remboursables par anticipation dans moins de 10 ans (indicateur du taux de rendement sans risque).
3 E(RPANW) = RF + βPANW [E(RM) – RF]
= 4.65% + 1.13 [13.79% – 4.65%]
= 14.97%