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 Ulta Beauty.
Taux de rendement
Ulta Beauty Inc., taux de rendement mensuels
| Ulta Beauty Inc. (ULTA) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PrixULTA,t1 | DividendeULTA,t1 | RULTA,t2 | PrixS&P 500,t | RS&P 500,t3 |
| 28 févr. 2017 | $273.43 | 2,363.64 | ||||
| 1. | 31 mars 2017 | $285.23 | 4.32% | 2,362.72 | -0.04% | |
| 2. | 30 avr. 2017 | $281.44 | -1.33% | 2,384.20 | 0.91% | |
| 3. | 31 mai 2017 | $304.84 | 8.31% | 2,411.80 | 1.16% | |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 70. | 31 déc. 2022 | $469.07 | 0.91% | 3,839.50 | -5.90% | |
| 71. | 31 janv. 2023 | $513.96 | 9.57% | 4,076.60 | 6.18% | |
| Moyenne (R): | 1.50% | 0.90% | ||||
| Écart type: | 10.95% | 5.01% | ||||
| Ulta Beauty Inc. (ULTA) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PrixULTA,t1 | DividendeULTA,t1 | RULTA,t2 | PrixS&P 500,t | RS&P 500,t3 |
| 28 févr. 2017 | $273.43 | 2,363.64 | ||||
| 1. | 31 mars 2017 | $285.23 | 4.32% | 2,362.72 | -0.04% | |
| 2. | 30 avr. 2017 | $281.44 | -1.33% | 2,384.20 | 0.91% | |
| 3. | 31 mai 2017 | $304.84 | 8.31% | 2,411.80 | 1.16% | |
| 4. | 30 juin 2017 | $287.34 | -5.74% | 2,423.41 | 0.48% | |
| 5. | 31 juil. 2017 | $251.21 | -12.57% | 2,470.30 | 1.93% | |
| 6. | 31 août 2017 | $221.01 | -12.02% | 2,471.65 | 0.05% | |
| 7. | 30 sept. 2017 | $226.06 | 2.28% | 2,519.36 | 1.93% | |
| 8. | 31 oct. 2017 | $201.79 | -10.74% | 2,575.26 | 2.22% | |
| 9. | 30 nov. 2017 | $221.71 | 9.87% | 2,647.58 | 2.81% | |
| 10. | 31 déc. 2017 | $223.66 | 0.88% | 2,673.61 | 0.98% | |
| 11. | 31 janv. 2018 | $222.10 | -0.70% | 2,823.81 | 5.62% | |
| 12. | 28 févr. 2018 | $203.35 | -8.44% | 2,713.83 | -3.89% | |
| 13. | 31 mars 2018 | $204.27 | 0.45% | 2,640.87 | -2.69% | |
| 14. | 30 avr. 2018 | $250.91 | 22.83% | 2,648.05 | 0.27% | |
| 15. | 31 mai 2018 | $246.91 | -1.59% | 2,705.27 | 2.16% | |
| 16. | 30 juin 2018 | $233.46 | -5.45% | 2,718.37 | 0.48% | |
| 17. | 31 juil. 2018 | $244.39 | 4.68% | 2,816.29 | 3.60% | |
| 18. | 31 août 2018 | $260.00 | 6.39% | 2,901.52 | 3.03% | |
| 19. | 30 sept. 2018 | $282.12 | 8.51% | 2,913.98 | 0.43% | |
| 20. | 31 oct. 2018 | $274.52 | -2.69% | 2,711.74 | -6.94% | |
| 21. | 30 nov. 2018 | $297.79 | 8.48% | 2,760.17 | 1.79% | |
| 22. | 31 déc. 2018 | $244.84 | -17.78% | 2,506.85 | -9.18% | |
| 23. | 31 janv. 2019 | $291.92 | 19.23% | 2,704.10 | 7.87% | |
| 24. | 28 févr. 2019 | $312.49 | 7.05% | 2,784.49 | 2.97% | |
| 25. | 31 mars 2019 | $348.73 | 11.60% | 2,834.40 | 1.79% | |
| 26. | 30 avr. 2019 | $348.98 | 0.07% | 2,945.83 | 3.93% | |
| 27. | 31 mai 2019 | $333.38 | -4.47% | 2,752.06 | -6.58% | |
| 28. | 30 juin 2019 | $346.89 | 4.05% | 2,941.76 | 6.89% | |
| 29. | 31 juil. 2019 | $349.25 | 0.68% | 2,980.38 | 1.31% | |
| 30. | 31 août 2019 | $237.73 | -31.93% | 2,926.46 | -1.81% | |
| 31. | 30 sept. 2019 | $250.65 | 5.43% | 2,976.74 | 1.72% | |
| 32. | 31 oct. 2019 | $233.15 | -6.98% | 3,037.56 | 2.04% | |
| 33. | 30 nov. 2019 | $233.86 | 0.30% | 3,140.98 | 3.40% | |
| 34. | 31 déc. 2019 | $253.14 | 8.24% | 3,230.78 | 2.86% | |
| 35. | 31 janv. 2020 | $267.91 | 5.83% | 3,225.52 | -0.16% | |
| 36. | 29 févr. 2020 | $257.09 | -4.04% | 2,954.22 | -8.41% | |
| 37. | 31 mars 2020 | $175.70 | -31.66% | 2,584.59 | -12.51% | |
| 38. | 30 avr. 2020 | $217.92 | 24.03% | 2,912.43 | 12.68% | |
| 39. | 31 mai 2020 | $244.01 | 11.97% | 3,044.31 | 4.53% | |
| 40. | 30 juin 2020 | $203.42 | -16.63% | 3,100.29 | 1.84% | |
| 41. | 31 juil. 2020 | $192.99 | -5.13% | 3,271.12 | 5.51% | |
| 42. | 31 août 2020 | $232.18 | 20.31% | 3,500.31 | 7.01% | |
| 43. | 30 sept. 2020 | $223.98 | -3.53% | 3,363.00 | -3.92% | |
| 44. | 31 oct. 2020 | $206.77 | -7.68% | 3,269.96 | -2.77% | |
| 45. | 30 nov. 2020 | $275.40 | 33.19% | 3,621.63 | 10.75% | |
| 46. | 31 déc. 2020 | $287.16 | 4.27% | 3,756.07 | 3.71% | |
| 47. | 31 janv. 2021 | $279.76 | -2.58% | 3,714.24 | -1.11% | |
| 48. | 28 févr. 2021 | $322.33 | 15.22% | 3,811.15 | 2.61% | |
| 49. | 31 mars 2021 | $309.17 | -4.08% | 3,972.89 | 4.24% | |
| 50. | 30 avr. 2021 | $329.35 | 6.53% | 4,181.17 | 5.24% | |
| 51. | 31 mai 2021 | $345.36 | 4.86% | 4,204.11 | 0.55% | |
| 52. | 30 juin 2021 | $345.77 | 0.12% | 4,297.50 | 2.22% | |
| 53. | 31 juil. 2021 | $335.80 | -2.88% | 4,395.26 | 2.27% | |
| 54. | 31 août 2021 | $387.31 | 15.34% | 4,522.68 | 2.90% | |
| 55. | 30 sept. 2021 | $360.92 | -6.81% | 4,307.54 | -4.76% | |
| 56. | 31 oct. 2021 | $367.36 | 1.78% | 4,605.38 | 6.91% | |
| 57. | 30 nov. 2021 | $383.95 | 4.52% | 4,567.00 | -0.83% | |
| 58. | 31 déc. 2021 | $412.34 | 7.39% | 4,766.18 | 4.36% | |
| 59. | 31 janv. 2022 | $363.74 | -11.79% | 4,515.55 | -5.26% | |
| 60. | 28 févr. 2022 | $374.50 | 2.96% | 4,373.94 | -3.14% | |
| 61. | 31 mars 2022 | $398.22 | 6.33% | 4,530.41 | 3.58% | |
| 62. | 30 avr. 2022 | $396.80 | -0.36% | 4,131.93 | -8.80% | |
| 63. | 31 mai 2022 | $423.10 | 6.63% | 4,132.15 | 0.01% | |
| 64. | 30 juin 2022 | $385.48 | -8.89% | 3,785.38 | -8.39% | |
| 65. | 31 juil. 2022 | $388.91 | 0.89% | 4,130.29 | 9.11% | |
| 66. | 31 août 2022 | $419.87 | 7.96% | 3,955.00 | -4.24% | |
| 67. | 30 sept. 2022 | $401.19 | -4.45% | 3,585.62 | -9.34% | |
| 68. | 31 oct. 2022 | $419.37 | 4.53% | 3,871.98 | 7.99% | |
| 69. | 30 nov. 2022 | $464.84 | 10.84% | 4,080.11 | 5.38% | |
| 70. | 31 déc. 2022 | $469.07 | 0.91% | 3,839.50 | -5.90% | |
| 71. | 31 janv. 2023 | $513.96 | 9.57% | 4,076.60 | 6.18% | |
| Moyenne (R): | 1.50% | 0.90% | ||||
| Écart type: | 10.95% | 5.01% | ||||
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 d’ULTA 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
Ulta Beauty Inc., calcul de la variance et de la covariance des rendements
| t | Date | RULTA,t | RS&P 500,t | (RULTA,t–RULTA)2 | (RS&P 500,t–RS&P 500)2 | (RULTA,t–RULTA)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | 31 mars 2017 | 4.32% | -0.04% | 7.91 | 0.87 | -2.63 |
| 2. | 30 avr. 2017 | -1.33% | 0.91% | 8.02 | 0.00 | -0.04 |
| 3. | 31 mai 2017 | 8.31% | 1.16% | 46.40 | 0.07 | 1.79 |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 70. | 31 déc. 2022 | 0.91% | -5.90% | 0.35 | 46.14 | 4.03 |
| 71. | 31 janv. 2023 | 9.57% | 6.18% | 65.08 | 27.88 | 42.60 |
| Total (Σ): | 8,390.96 | 1,754.14 | 2,258.16 | |||
| t | Date | RULTA,t | RS&P 500,t | (RULTA,t–RULTA)2 | (RS&P 500,t–RS&P 500)2 | (RULTA,t–RULTA)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | 31 mars 2017 | 4.32% | -0.04% | 7.91 | 0.87 | -2.63 |
| 2. | 30 avr. 2017 | -1.33% | 0.91% | 8.02 | 0.00 | -0.04 |
| 3. | 31 mai 2017 | 8.31% | 1.16% | 46.40 | 0.07 | 1.79 |
| 4. | 30 juin 2017 | -5.74% | 0.48% | 52.47 | 0.17 | 3.00 |
| 5. | 31 juil. 2017 | -12.57% | 1.93% | 198.15 | 1.08 | -14.63 |
| 6. | 31 août 2017 | -12.02% | 0.05% | 182.91 | 0.71 | 11.37 |
| 7. | 30 sept. 2017 | 2.28% | 1.93% | 0.61 | 1.07 | 0.81 |
| 8. | 31 oct. 2017 | -10.74% | 2.22% | 149.79 | 1.75 | -16.20 |
| 9. | 30 nov. 2017 | 9.87% | 2.81% | 70.04 | 3.66 | 16.01 |
| 10. | 31 déc. 2017 | 0.88% | 0.98% | 0.39 | 0.01 | -0.05 |
| 11. | 31 janv. 2018 | -0.70% | 5.62% | 4.84 | 22.30 | -10.39 |
| 12. | 28 févr. 2018 | -8.44% | -3.89% | 98.90 | 22.94 | 47.64 |
| 13. | 31 mars 2018 | 0.45% | -2.69% | 1.10 | 12.84 | 3.76 |
| 14. | 30 avr. 2018 | 22.83% | 0.27% | 454.96 | 0.39 | -13.30 |
| 15. | 31 mai 2018 | -1.59% | 2.16% | 9.59 | 1.60 | -3.92 |
| 16. | 30 juin 2018 | -5.45% | 0.48% | 48.30 | 0.17 | 2.86 |
| 17. | 31 juil. 2018 | 4.68% | 3.60% | 10.11 | 7.33 | 8.61 |
| 18. | 31 août 2018 | 6.39% | 3.03% | 23.86 | 4.54 | 10.41 |
| 19. | 30 sept. 2018 | 8.51% | 0.43% | 49.07 | 0.22 | -3.26 |
| 20. | 31 oct. 2018 | -2.69% | -6.94% | 17.61 | 61.40 | 32.88 |
| 21. | 30 nov. 2018 | 8.48% | 1.79% | 48.63 | 0.79 | 6.21 |
| 22. | 31 déc. 2018 | -17.78% | -9.18% | 371.86 | 101.46 | 194.24 |
| 23. | 31 janv. 2019 | 19.23% | 7.87% | 314.22 | 48.63 | 123.61 |
| 24. | 28 févr. 2019 | 7.05% | 2.97% | 30.73 | 4.32 | 11.52 |
| 25. | 31 mars 2019 | 11.60% | 1.79% | 101.90 | 0.80 | 9.06 |
| 26. | 30 avr. 2019 | 0.07% | 3.93% | 2.05 | 9.22 | -4.34 |
| 27. | 31 mai 2019 | -4.47% | -6.58% | 35.68 | 55.85 | 44.64 |
| 28. | 30 juin 2019 | 4.05% | 6.89% | 6.50 | 35.97 | 15.29 |
| 29. | 31 juil. 2019 | 0.68% | 1.31% | 0.68 | 0.17 | -0.34 |
| 30. | 31 août 2019 | -31.93% | -1.81% | 1,117.84 | 7.31 | 90.42 |
| 31. | 30 sept. 2019 | 5.43% | 1.72% | 15.46 | 0.68 | 3.24 |
| 32. | 31 oct. 2019 | -6.98% | 2.04% | 71.99 | 1.32 | -9.74 |
| 33. | 30 nov. 2019 | 0.30% | 3.40% | 1.44 | 6.30 | -3.01 |
| 34. | 31 déc. 2019 | 8.24% | 2.86% | 45.45 | 3.86 | 13.24 |
| 35. | 31 janv. 2020 | 5.83% | -0.16% | 18.77 | 1.12 | -4.58 |
| 36. | 29 févr. 2020 | -4.04% | -8.41% | 30.71 | 86.61 | 51.57 |
| 37. | 31 mars 2020 | -31.66% | -12.51% | 1,099.65 | 179.75 | 444.60 |
| 38. | 30 avr. 2020 | 24.03% | 12.68% | 507.46 | 138.98 | 265.57 |
| 39. | 31 mai 2020 | 11.97% | 4.53% | 109.61 | 13.20 | 38.03 |
| 40. | 30 juin 2020 | -16.63% | 1.84% | 328.96 | 0.89 | -17.11 |
| 41. | 31 juil. 2020 | -5.13% | 5.51% | 43.96 | 21.30 | -30.60 |
| 42. | 31 août 2020 | 20.31% | 7.01% | 353.59 | 37.35 | 114.91 |
| 43. | 30 sept. 2020 | -3.53% | -3.92% | 25.35 | 23.21 | 24.26 |
| 44. | 31 oct. 2020 | -7.68% | -2.77% | 84.39 | 13.41 | 33.64 |
| 45. | 30 nov. 2020 | 33.19% | 10.75% | 1,004.17 | 97.21 | 312.43 |
| 46. | 31 déc. 2020 | 4.27% | 3.71% | 7.66 | 7.93 | 7.80 |
| 47. | 31 janv. 2021 | -2.58% | -1.11% | 16.64 | 4.04 | 8.20 |
| 48. | 28 févr. 2021 | 15.22% | 2.61% | 188.07 | 2.94 | 23.50 |
| 49. | 31 mars 2021 | -4.08% | 4.24% | 31.20 | 11.21 | -18.70 |
| 50. | 30 avr. 2021 | 6.53% | 5.24% | 25.24 | 18.90 | 21.84 |
| 51. | 31 mai 2021 | 4.86% | 0.55% | 11.28 | 0.12 | -1.16 |
| 52. | 30 juin 2021 | 0.12% | 2.22% | 1.92 | 1.76 | -1.84 |
| 53. | 31 juil. 2021 | -2.88% | 2.27% | 19.24 | 1.90 | -6.05 |
| 54. | 31 août 2021 | 15.34% | 2.90% | 191.45 | 4.02 | 27.73 |
| 55. | 30 sept. 2021 | -6.81% | -4.76% | 69.16 | 31.95 | 47.01 |
| 56. | 31 oct. 2021 | 1.78% | 6.91% | 0.08 | 36.23 | 1.69 |
| 57. | 30 nov. 2021 | 4.52% | -0.83% | 9.08 | 2.99 | -5.21 |
| 58. | 31 déc. 2021 | 7.39% | 4.36% | 34.71 | 12.01 | 20.42 |
| 59. | 31 janv. 2022 | -11.79% | -5.26% | 176.60 | 37.87 | 81.78 |
| 60. | 28 févr. 2022 | 2.96% | -3.14% | 2.12 | 16.25 | -5.87 |
| 61. | 31 mars 2022 | 6.33% | 3.58% | 23.34 | 7.19 | 12.96 |
| 62. | 30 avr. 2022 | -0.36% | -8.80% | 3.46 | 93.91 | 18.02 |
| 63. | 31 mai 2022 | 6.63% | 0.01% | 26.27 | 0.79 | -4.56 |
| 64. | 30 juin 2022 | -8.89% | -8.39% | 108.04 | 86.25 | 96.53 |
| 65. | 31 juil. 2022 | 0.89% | 9.11% | 0.38 | 67.51 | -5.04 |
| 66. | 31 août 2022 | 7.96% | -4.24% | 41.70 | 26.41 | -33.19 |
| 67. | 30 sept. 2022 | -4.45% | -9.34% | 35.42 | 104.75 | 60.92 |
| 68. | 31 oct. 2022 | 4.53% | 7.99% | 9.17 | 50.28 | 21.48 |
| 69. | 30 nov. 2022 | 10.84% | 5.38% | 87.23 | 20.07 | 41.84 |
| 70. | 31 déc. 2022 | 0.91% | -5.90% | 0.35 | 46.14 | 4.03 |
| 71. | 31 janv. 2023 | 9.57% | 6.18% | 65.08 | 27.88 | 42.60 |
| Total (Σ): | 8,390.96 | 1,754.14 | 2,258.16 | |||
Tout afficher
VarianceULTA = Σ(RULTA,t–RULTA)2 ÷ (71 – 1)
= 8,390.96 ÷ (71 – 1)
= 119.87
VarianceS&P 500 = Σ(RS&P 500,t–RS&P 500)2 ÷ (71 – 1)
= 1,754.14 ÷ (71 – 1)
= 25.06
CovarianceULTA, S&P 500 = Σ(RULTA,t–RULTA)×(RS&P 500,t–RS&P 500) ÷ (71 – 1)
= 2,258.16 ÷ (71 – 1)
= 32.26
Estimation systématique des risques (β)
| VarianceULTA | 119.87 |
| VarianceS&P 500 | 25.06 |
| CovarianceULTA, S&P 500 | 32.26 |
| Coefficient de corrélationULTA, S&P 5001 | 0.59 |
| βULTA2 | 1.29 |
| αULTA3 | 0.35% |
Calculs
1 Coefficient de corrélationULTA, S&P 500
= CovarianceULTA, S&P 500 ÷ (Écart typeULTA × Écart typeS&P 500)
= 32.26 ÷ (10.95% × 5.01%)
= 0.59
2 βULTA
= CovarianceULTA, S&P 500 ÷ VarianceS&P 500
= 32.26 ÷ 25.06
= 1.29
3 αULTA
= MoyenneULTA – βULTA × MoyenneS&P 500
= 1.50% – 1.29 × 0.90%
= 0.35%
Taux de rendement attendu
| Hypothèses | ||
| Taux de rendement de LT Treasury Composite1 | RF | 4.67% |
| Taux de rendement attendu du portefeuille de marché2 | E(RM) | 13.79% |
| Risque systématique des actions Ulta Beauty ordinaires | βULTA | 1.29 |
| Taux de rendement attendu sur les actions ordinaires d’Ulta Beauty3 | E(RULTA) | 16.41% |
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(RULTA) = RF + βULTA [E(RM) – RF]
= 4.67% + 1.29 [13.79% – 4.67%]
= 16.41%