Modèle d’évaluation des immobilisations (CAPM)
Le modèle d’évaluation des immobilisations (MEDAF) indique quel devrait être le taux de rendement attendu ou requis pour les actifs risqués tels que les actions ordinaires de Arista.
Taux de rendement
Arista Networks Inc., taux de rendement mensuels
| Arista Networks Inc. (ANET) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PrixANET,t1 | DividendeANET,t1 | RANET,t2 | PrixS&P 500,t | RS&P 500,t3 |
| 31 janv. 2019 | $53.70 | 2,704.10 | ||||
| 1. | 28 févr. 2019 | $71.31 | 32.79% | 2,784.49 | 2.97% | |
| 2. | 31 mars 2019 | $78.61 | 10.24% | 2,834.40 | 1.79% | |
| 3. | 30 avr. 2019 | $78.07 | -0.69% | 2,945.83 | 3.93% | |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 58. | 30 nov. 2023 | $219.71 | 9.65% | 4,567.80 | 8.92% | |
| 59. | 31 déc. 2023 | $235.51 | 7.19% | 4,769.83 | 4.42% | |
| Moyenne (R): | 3.28% | 1.11% | ||||
| Écart type: | 12.47% | 5.31% | ||||
| Arista Networks Inc. (ANET) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PrixANET,t1 | DividendeANET,t1 | RANET,t2 | PrixS&P 500,t | RS&P 500,t3 |
| 31 janv. 2019 | $53.70 | 2,704.10 | ||||
| 1. | 28 févr. 2019 | $71.31 | 32.79% | 2,784.49 | 2.97% | |
| 2. | 31 mars 2019 | $78.61 | 10.24% | 2,834.40 | 1.79% | |
| 3. | 30 avr. 2019 | $78.07 | -0.69% | 2,945.83 | 3.93% | |
| 4. | 31 mai 2019 | $61.15 | -21.67% | 2,752.06 | -6.58% | |
| 5. | 30 juin 2019 | $64.90 | 6.13% | 2,941.76 | 6.89% | |
| 6. | 31 juil. 2019 | $68.36 | 5.33% | 2,980.38 | 1.31% | |
| 7. | 31 août 2019 | $56.65 | -17.13% | 2,926.46 | -1.81% | |
| 8. | 30 sept. 2019 | $59.73 | 5.44% | 2,976.74 | 1.72% | |
| 9. | 31 oct. 2019 | $61.14 | 2.36% | 3,037.56 | 2.04% | |
| 10. | 30 nov. 2019 | $48.78 | -20.22% | 3,140.98 | 3.40% | |
| 11. | 31 déc. 2019 | $50.85 | 4.24% | 3,230.78 | 2.86% | |
| 12. | 31 janv. 2020 | $55.83 | 9.79% | 3,225.52 | -0.16% | |
| 13. | 29 févr. 2020 | $48.28 | -13.52% | 2,954.22 | -8.41% | |
| 14. | 31 mars 2020 | $50.64 | 4.89% | 2,584.59 | -12.51% | |
| 15. | 30 avr. 2020 | $54.83 | 8.27% | 2,912.43 | 12.68% | |
| 16. | 31 mai 2020 | $58.37 | 6.46% | 3,044.31 | 4.53% | |
| 17. | 30 juin 2020 | $52.51 | -10.04% | 3,100.29 | 1.84% | |
| 18. | 31 juil. 2020 | $64.94 | 23.67% | 3,271.12 | 5.51% | |
| 19. | 31 août 2020 | $55.86 | -13.98% | 3,500.31 | 7.01% | |
| 20. | 30 sept. 2020 | $51.73 | -7.39% | 3,363.00 | -3.92% | |
| 21. | 31 oct. 2020 | $52.22 | 0.95% | 3,269.96 | -2.77% | |
| 22. | 30 nov. 2020 | $67.68 | 29.61% | 3,621.63 | 10.75% | |
| 23. | 31 déc. 2020 | $72.64 | 7.33% | 3,756.07 | 3.71% | |
| 24. | 31 janv. 2021 | $76.89 | 5.85% | 3,714.24 | -1.11% | |
| 25. | 28 févr. 2021 | $69.96 | -9.01% | 3,811.15 | 2.61% | |
| 26. | 31 mars 2021 | $75.47 | 7.88% | 3,972.89 | 4.24% | |
| 27. | 30 avr. 2021 | $78.79 | 4.40% | 4,181.17 | 5.24% | |
| 28. | 31 mai 2021 | $84.85 | 7.69% | 4,204.11 | 0.55% | |
| 29. | 30 juin 2021 | $90.58 | 6.75% | 4,297.50 | 2.22% | |
| 30. | 31 juil. 2021 | $95.10 | 4.99% | 4,395.26 | 2.27% | |
| 31. | 31 août 2021 | $92.38 | -2.86% | 4,522.68 | 2.90% | |
| 32. | 30 sept. 2021 | $85.91 | -7.00% | 4,307.54 | -4.76% | |
| 33. | 31 oct. 2021 | $102.42 | 19.22% | 4,605.38 | 6.91% | |
| 34. | 30 nov. 2021 | $124.06 | 21.13% | 4,567.00 | -0.83% | |
| 35. | 31 déc. 2021 | $143.75 | 15.87% | 4,766.18 | 4.36% | |
| 36. | 31 janv. 2022 | $124.31 | -13.52% | 4,515.55 | -5.26% | |
| 37. | 28 févr. 2022 | $122.73 | -1.27% | 4,373.94 | -3.14% | |
| 38. | 31 mars 2022 | $138.98 | 13.24% | 4,530.41 | 3.58% | |
| 39. | 30 avr. 2022 | $115.57 | -16.84% | 4,131.93 | -8.80% | |
| 40. | 31 mai 2022 | $102.28 | -11.50% | 4,132.15 | 0.01% | |
| 41. | 30 juin 2022 | $93.74 | -8.35% | 3,785.38 | -8.39% | |
| 42. | 31 juil. 2022 | $116.63 | 24.42% | 4,130.29 | 9.11% | |
| 43. | 31 août 2022 | $119.88 | 2.79% | 3,955.00 | -4.24% | |
| 44. | 30 sept. 2022 | $112.89 | -5.83% | 3,585.62 | -9.34% | |
| 45. | 31 oct. 2022 | $120.86 | 7.06% | 3,871.98 | 7.99% | |
| 46. | 30 nov. 2022 | $139.30 | 15.26% | 4,080.11 | 5.38% | |
| 47. | 31 déc. 2022 | $121.35 | -12.89% | 3,839.50 | -5.90% | |
| 48. | 31 janv. 2023 | $126.02 | 3.85% | 4,076.60 | 6.18% | |
| 49. | 28 févr. 2023 | $138.70 | 10.06% | 3,970.15 | -2.61% | |
| 50. | 31 mars 2023 | $167.86 | 21.02% | 4,109.31 | 3.51% | |
| 51. | 30 avr. 2023 | $160.16 | -4.59% | 4,169.48 | 1.46% | |
| 52. | 31 mai 2023 | $166.34 | 3.86% | 4,179.83 | 0.25% | |
| 53. | 30 juin 2023 | $162.06 | -2.57% | 4,376.86 | 4.71% | |
| 54. | 31 juil. 2023 | $155.09 | -4.30% | 4,588.96 | 4.85% | |
| 55. | 31 août 2023 | $195.23 | 25.88% | 4,507.66 | -1.77% | |
| 56. | 30 sept. 2023 | $183.93 | -5.79% | 4,288.05 | -4.87% | |
| 57. | 31 oct. 2023 | $200.37 | 8.94% | 4,193.80 | -2.20% | |
| 58. | 30 nov. 2023 | $219.71 | 9.65% | 4,567.80 | 8.92% | |
| 59. | 31 déc. 2023 | $235.51 | 7.19% | 4,769.83 | 4.42% | |
| Moyenne (R): | 3.28% | 1.11% | ||||
| Écart type: | 12.47% | 5.31% | ||||
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’ANET 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
Arista Networks Inc., calcul de la variance et de la covariance des rendements
| t | Date | RANET,t | RS&P 500,t | (RANET,t–RANET)2 | (RS&P 500,t–RS&P 500)2 | (RANET,t–RANET)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | 28 févr. 2019 | 32.79% | 2.97% | 871.03 | 3.49 | 55.10 |
| 2. | 31 mars 2019 | 10.24% | 1.79% | 48.40 | 0.47 | 4.78 |
| 3. | 30 avr. 2019 | -0.69% | 3.93% | 15.74 | 7.98 | -11.21 |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 58. | 30 nov. 2023 | 9.65% | 8.92% | 40.60 | 61.03 | 49.78 |
| 59. | 31 déc. 2023 | 7.19% | 4.42% | 15.30 | 11.00 | 12.97 |
| Total (Σ): | 9,022.94 | 1,634.30 | 1,850.30 | |||
| t | Date | RANET,t | RS&P 500,t | (RANET,t–RANET)2 | (RS&P 500,t–RS&P 500)2 | (RANET,t–RANET)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | 28 févr. 2019 | 32.79% | 2.97% | 871.03 | 3.49 | 55.10 |
| 2. | 31 mars 2019 | 10.24% | 1.79% | 48.40 | 0.47 | 4.78 |
| 3. | 30 avr. 2019 | -0.69% | 3.93% | 15.74 | 7.98 | -11.21 |
| 4. | 31 mai 2019 | -21.67% | -6.58% | 622.65 | 59.04 | 191.73 |
| 5. | 30 juin 2019 | 6.13% | 6.89% | 8.14 | 33.49 | 16.51 |
| 6. | 31 juil. 2019 | 5.33% | 1.31% | 4.21 | 0.04 | 0.42 |
| 7. | 31 août 2019 | -17.13% | -1.81% | 416.57 | 8.50 | 59.50 |
| 8. | 30 sept. 2019 | 5.44% | 1.72% | 4.65 | 0.37 | 1.32 |
| 9. | 31 oct. 2019 | 2.36% | 2.04% | 0.85 | 0.88 | -0.86 |
| 10. | 30 nov. 2019 | -20.22% | 3.40% | 552.06 | 5.28 | -54.01 |
| 11. | 31 déc. 2019 | 4.24% | 2.86% | 0.93 | 3.07 | 1.69 |
| 12. | 31 janv. 2020 | 9.79% | -0.16% | 42.43 | 1.61 | -8.26 |
| 13. | 29 févr. 2020 | -13.52% | -8.41% | 282.35 | 90.57 | 159.91 |
| 14. | 31 mars 2020 | 4.89% | -12.51% | 2.59 | 185.44 | -21.90 |
| 15. | 30 avr. 2020 | 8.27% | 12.68% | 24.94 | 134.06 | 57.82 |
| 16. | 31 mai 2020 | 6.46% | 4.53% | 10.09 | 11.71 | 10.87 |
| 17. | 30 juin 2020 | -10.04% | 1.84% | 177.41 | 0.54 | -9.76 |
| 18. | 31 juil. 2020 | 23.67% | 5.51% | 415.82 | 19.40 | 89.81 |
| 19. | 31 août 2020 | -13.98% | 7.01% | 297.98 | 34.82 | -101.86 |
| 20. | 30 sept. 2020 | -7.39% | -3.92% | 113.92 | 25.29 | 53.67 |
| 21. | 31 oct. 2020 | 0.95% | -2.77% | 5.44 | 15.00 | 9.03 |
| 22. | 30 nov. 2020 | 29.61% | 10.75% | 693.03 | 93.10 | 254.01 |
| 23. | 31 déc. 2020 | 7.33% | 3.71% | 16.39 | 6.79 | 10.55 |
| 24. | 31 janv. 2021 | 5.85% | -1.11% | 6.61 | 4.93 | -5.71 |
| 25. | 28 févr. 2021 | -9.01% | 2.61% | 151.12 | 2.26 | -18.48 |
| 26. | 31 mars 2021 | 7.88% | 4.24% | 21.12 | 9.85 | 14.42 |
| 27. | 30 avr. 2021 | 4.40% | 5.24% | 1.25 | 17.11 | 4.63 |
| 28. | 31 mai 2021 | 7.69% | 0.55% | 19.46 | 0.31 | -2.46 |
| 29. | 30 juin 2021 | 6.75% | 2.22% | 12.06 | 1.24 | 3.87 |
| 30. | 31 juil. 2021 | 4.99% | 2.27% | 2.92 | 1.37 | 2.00 |
| 31. | 31 août 2021 | -2.86% | 2.90% | 37.70 | 3.22 | -11.01 |
| 32. | 30 sept. 2021 | -7.00% | -4.76% | 105.76 | 34.37 | 60.29 |
| 33. | 31 oct. 2021 | 19.22% | 6.91% | 254.01 | 33.74 | 92.57 |
| 34. | 30 nov. 2021 | 21.13% | -0.83% | 318.57 | 3.76 | -34.61 |
| 35. | 31 déc. 2021 | 15.87% | 4.36% | 158.54 | 10.60 | 40.99 |
| 36. | 31 janv. 2022 | -13.52% | -5.26% | 282.36 | 40.51 | 106.94 |
| 37. | 28 févr. 2022 | -1.27% | -3.14% | 20.71 | 17.99 | 19.31 |
| 38. | 31 mars 2022 | 13.24% | 3.58% | 99.21 | 6.11 | 24.62 |
| 39. | 30 avr. 2022 | -16.84% | -8.80% | 404.98 | 98.04 | 199.26 |
| 40. | 31 mai 2022 | -11.50% | 0.01% | 218.44 | 1.21 | 16.27 |
| 41. | 30 juin 2022 | -8.35% | -8.39% | 135.25 | 90.21 | 110.46 |
| 42. | 31 juil. 2022 | 24.42% | 9.11% | 446.84 | 64.09 | 169.23 |
| 43. | 31 août 2022 | 2.79% | -4.24% | 0.24 | 28.62 | 2.64 |
| 44. | 30 sept. 2022 | -5.83% | -9.34% | 83.01 | 109.11 | 95.17 |
| 45. | 31 oct. 2022 | 7.06% | 7.99% | 14.29 | 47.34 | 26.01 |
| 46. | 30 nov. 2022 | 15.26% | 5.38% | 143.45 | 18.23 | 51.14 |
| 47. | 31 déc. 2022 | -12.89% | -5.90% | 261.34 | 49.04 | 113.21 |
| 48. | 31 janv. 2023 | 3.85% | 6.18% | 0.32 | 25.70 | 2.88 |
| 49. | 28 févr. 2023 | 10.06% | -2.61% | 45.99 | 13.82 | -25.21 |
| 50. | 31 mars 2023 | 21.02% | 3.51% | 314.84 | 5.76 | 42.57 |
| 51. | 30 avr. 2023 | -4.59% | 1.46% | 61.89 | 0.13 | -2.82 |
| 52. | 31 mai 2023 | 3.86% | 0.25% | 0.33 | 0.74 | -0.50 |
| 53. | 30 juin 2023 | -2.57% | 4.71% | 34.26 | 13.02 | -21.12 |
| 54. | 31 juil. 2023 | -4.30% | 4.85% | 57.47 | 13.99 | -28.35 |
| 55. | 31 août 2023 | 25.88% | -1.77% | 510.84 | 8.28 | -65.04 |
| 56. | 30 sept. 2023 | -5.79% | -4.87% | 82.23 | 35.73 | 54.21 |
| 57. | 31 oct. 2023 | 8.94% | -2.20% | 32.01 | 10.92 | -18.69 |
| 58. | 30 nov. 2023 | 9.65% | 8.92% | 40.60 | 61.03 | 49.78 |
| 59. | 31 déc. 2023 | 7.19% | 4.42% | 15.30 | 11.00 | 12.97 |
| Total (Σ): | 9,022.94 | 1,634.30 | 1,850.30 | |||
Tout afficher
VarianceANET = Σ(RANET,t–RANET)2 ÷ (59 – 1)
= 9,022.94 ÷ (59 – 1)
= 155.57
VarianceS&P 500 = Σ(RS&P 500,t–RS&P 500)2 ÷ (59 – 1)
= 1,634.30 ÷ (59 – 1)
= 28.18
CovarianceANET, S&P 500 = Σ(RANET,t–RANET)×(RS&P 500,t–RS&P 500) ÷ (59 – 1)
= 1,850.30 ÷ (59 – 1)
= 31.90
Estimation systématique des risques (β)
| VarianceANET | 155.57 |
| VarianceS&P 500 | 28.18 |
| CovarianceANET, S&P 500 | 31.90 |
| Coefficient de corrélationANET, S&P 5001 | 0.48 |
| βANET2 | 1.13 |
| αANET3 | 2.03% |
Calculs
1 Coefficient de corrélationANET, S&P 500
= CovarianceANET, S&P 500 ÷ (Écart typeANET × Écart typeS&P 500)
= 31.90 ÷ (12.47% × 5.31%)
= 0.48
2 βANET
= CovarianceANET, S&P 500 ÷ VarianceS&P 500
= 31.90 ÷ 28.18
= 1.13
3 αANET
= MoyenneANET – βANET × MoyenneS&P 500
= 3.28% – 1.13 × 1.11%
= 2.03%
Taux de rendement attendu
| Hypothèses | ||
| Taux de rendement de LT Treasury Composite1 | RF | 4.83% |
| Taux de rendement attendu du portefeuille de marché2 | E(RM) | 13.48% |
| Risque systématique lié à Arista actions ordinaires | βANET | 1.13 |
| Taux de rendement attendu des actions ordinaires d’Arista3 | E(RANET) | 14.62% |
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(RANET) = RF + βANET [E(RM) – RF]
= 4.83% + 1.13 [13.48% – 4.83%]
= 14.62%