Sei sulla pagina 1di 1

A B 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33

Security Market Line (SML) and CAPM Risk-free rate 2.00% Stock A 8.00% 10.00% 0.0100 0.2000 0.0040 Stock B 14.00% 20.00% 0.0400

Average return Standard deviation (sigma) of return Variance (sigma ^ 2) Correlation Covariance of returns Market portfolio M: maximizes the Sharpe ratio Proportion of stock A Proportion of stock B Expected market portfolio return, E(rM) Market portfolio: return variance Market portfolio: standard deviation Market excess return over risk-free rate Market portfolio maximizes Sharpe ratio:

Please note: if you change inputs, you have to re-run solver! 66.67% << Solver only, please 33.33% 10.00% 0.0107 10.33% 8.00% 0.77 << Need to Max D21 by Changing Cell D13 Match Market Portfolio! 66.67% 33.33% 10.00%

Portfolio consisting of: % in Asset A % in Asset B Expected Portfolio Return, weighted Using Security Market Line: Cov (portfolio, market) Beta (portfolio with respect to market) CAPM (SML): Expected return = riskless rate + (beta)*(ERP)

Only Asset A 100.00% 0.00% 8.00%

Only Asset B 0.00% 100.00% 14.00%

Mix 50.00% 50.00% 11.00%

0.0080 0.7500 8.00%

0.0160 1.5000 14.00%

0.0120 1.1250 11.00%

0.0107 1.0000 10.00%

Potrebbero piacerti anche