In: Finance
Risk and Return | ||||||||||||||
1. Calculate monthly returns for Darden Restaurants and the S&P 500. Be sure to include the dividends for Darden in the return. Show All excel formulas. | ||||||||||||||
Darden (DRI) | S&P 500 | |||||||||||||
Month | Price | Dividend | Price | |||||||||||
6/1/16 | 59.11 | 2098.86 | DRI Return | SP Return | DRI- Ave | S&P - Ave | (DRI-Ave)x(S&P-Ave) | |||||||
7/1/16 | 57.446472 | 0.56 | 2173.600098 | |||||||||||
8/1/16 | 58.043533 | 2170.949951 | ||||||||||||
9/1/16 | 57.742203 | 2168.27002 | ||||||||||||
10/1/16 | 61.009743 | 0.56 | 2126.149902 | |||||||||||
11/1/16 | 69.65522 | 2198.810059 | ||||||||||||
12/1/16 | 69.10405 | 2238.830078 | ||||||||||||
1/1/17 | 69.636215 | 0.56 | 2278.870117 | |||||||||||
2/1/17 | 71.520325 | 2363.639893 | ||||||||||||
3/1/17 | 80.129959 | 2362.719971 | ||||||||||||
4/1/17 | 81.585648 | 0.56 | 2384.199951 | |||||||||||
5/1/17 | 85.746788 | 2411.800049 | ||||||||||||
6/1/17 | 87.202744 | 2423.409912 | ||||||||||||
7/1/17 | 80.877548 | 0.63 | 2470.300049 | |||||||||||
8/1/17 | 79.708763 | 2471.649902 | ||||||||||||
9/1/17 | 76.494789 | 2519.360107 | ||||||||||||
10/1/17 | 79.883553 | 1.26 | 2575.26001 | |||||||||||
11/1/17 | 83.174545 | 2584.840088 | ||||||||||||
12/1/17 | 94.715607 | 2673.610107 | ||||||||||||
1/1/18 | 94.547913 | 0.63 | 2823.810059 | |||||||||||
2/1/18 | 91.521347 | 2713.830078 | ||||||||||||
3/1/18 | 84.631676 | 2640.870117 | ||||||||||||
4/1/18 | 92.186485 | 0.63 | 2648.050049 | |||||||||||
5/1/18 | 87.410004 | 2705.27002 | ||||||||||||
6/1/18 | 93.269997 | 2767.320068 | ||||||||||||
2. Calculate the average, standard deviation, and variance of returns for Darden and the S&P 500. Use the function wizard (fx). | 3. Use the covariance equation to find the covariance between Darden and the S&P 500. | |||||||||||||
Average | Sum | |||||||||||||
Std. Dev | n-1 | |||||||||||||
Variance | COV | |||||||||||||
6. Use Regression Analysis to find the beta for Darden. You should get the same answer as in question 5. Print your results below. | 4. Use the Correlation Coefficient equation to find the correlation between Darden and the S&P 500. | |||||||||||||
Corr | ||||||||||||||
5. Use the Beta equation to find the beta of Darden. | ||||||||||||||
Beta | ||||||||||||||
7.
Answer the following concept questions: a. What is the probability that the true beta for Darden is equal to zero? b. If the market risk premium is 7% and the risk-free rate is 2%, what return would you expect to earn on Darden given YOUR beta calculation? |
||||||||||||||
(1) Computation of the monthly return for Darden Restaurants and the S&P 500.We have, | ||||||||||||
Risk and Return | ||||||||||||
Darden (DRI) | S&P 500 | |||||||||||
Month | Price | Dividend | Price | |||||||||
06-01-2016 | 59.11 | 2098.86 | DRI Return | SP Return | DRI- Ave | S&P - Ave | (DRI- Ave)2 | (S&P - Ave)2 | (DRI-Ave)x(S&P-Ave) | |||
07-01-2016 | 57.44647 | 0.56 | 2173.6001 | -1.866905769 | 3.56098539 | -3.938421494 | 2.42762549 | 15.51116386 | 5.893365522 | -9.56101241 | ||
08-01-2016 | 58.04353 | 2170.95 | 1.039334496 | -0.12192431 | 1.039334496 | -0.121924314 | 1.080216194 | 0.014865538 | -0.126720145 | |||
09-01-2016 | 57.7422 | 2168.27 | -0.519144829 | -0.12344508 | -0.519144829 | -0.123445084 | 0.269511353 | 0.015238689 | 0.064085877 | |||
10-01-2016 | 61.00974 | 0.56 | 2126.1499 | 6.628669848 | -1.94256793 | 6.628669848 | -1.942567928 | 43.93926396 | 3.773570155 | -12.87664145 | ||
11-01-2016 | 69.65522 | 2198.8101 | 14.17064976 | 3.41745222 | 14.17064976 | 3.417452219 | 200.8073146 | 11.67897967 | 48.42751846 | |||
12-01-2016 | 69.10405 | 2238.8301 | -0.791283123 | 1.82007622 | -0.791283123 | 1.82007622 | 0.62612898 | 3.312677445 | -1.440195595 | |||
01-01-2017 | 69.63622 | 0.56 | 2278.8701 | 1.580464531 | 1.78843582 | 1.580464531 | 1.788435817 | 2.497868135 | 3.198502672 | 2.826559376 | ||
02-01-2017 | 71.52033 | 2363.6399 | 2.705646767 | 3.71981603 | 2.705646767 | 3.719816034 | 7.320524429 | 13.83703132 | 10.06450823 | |||
03-01-2017 | 80.12996 | 2362.72 | 12.03802416 | -0.03891972 | 12.03802416 | -0.038919719 | 144.9140256 | 0.001514745 | -0.468516515 | |||
04-01-2017 | 81.58565 | 0.56 | 2384.2 | 2.515524811 | 0.90912085 | 2.515524811 | 0.909120855 | 6.327865077 | 0.826500729 | 2.286916067 | ||
05-01-2017 | 85.74679 | 2411.8 | 5.100333333 | 1.15762514 | 5.100333333 | 1.157625139 | 26.01340011 | 1.340095963 | 5.904274084 | |||
06-01-2017 | 87.20274 | 2423.4099 | 1.697971474 | 0.48137751 | 1.697971474 | 0.481377509 | 2.883107126 | 0.231724306 | 0.817365279 | |||
07-01-2017 | 80.87755 | 0.63 | 2470.3 | -6.530982557 | 1.93488261 | -6.530982557 | 1.934882612 | 42.65373316 | 3.743770721 | -12.63668459 | ||
08-01-2017 | 79.70876 | 2471.6499 | -1.445129123 | 0.05464328 | -1.445129123 | 0.054643281 | 2.088398182 | 0.002985888 | -0.078966597 | |||
09-01-2017 | 76.49479 | 2519.3601 | -4.032146378 | 1.93029785 | -4.032146378 | 1.930297853 | 16.25820441 | 3.726049803 | -7.783243497 | |||
10-01-2017 | 79.88355 | 1.26 | 2575.26 | 6.077229653 | 2.21881353 | 6.077229653 | 2.218813533 | 36.93272025 | 4.923133494 | 13.4842394 | ||
11-01-2017 | 83.17455 | 2584.8401 | 4.119736637 | 0.3720043 | 4.119736637 | 0.372004301 | 16.97222996 | 0.1383872 | 1.532559748 | |||
12-01-2017 | 94.71561 | 2673.6101 | 13.87571402 | 3.43425574 | 13.87571402 | 3.434255736 | 192.5354395 | 11.79411246 | 47.65275046 | |||
01-01-2018 | 94.54791 | 0.63 | 2823.8101 | 0.488099073 | 5.61787044 | 0.488099073 | 5.617870444 | 0.238240705 | 31.56046833 | 2.742077358 | ||
02-01-2018 | 91.52135 | 2713.8301 | -3.201092339 | -3.89473721 | -3.201092339 | -3.894737206 | 10.24699216 | 15.16897791 | 12.46741343 | |||
03-01-2018 | 84.63168 | 2640.8701 | -7.52793881 | -2.68844986 | -7.52793881 | -2.688449862 | 56.66986272 | 7.227762663 | 20.23848606 | |||
04-01-2018 | 92.18649 | 0.63 | 2648.05 | 9.671094071 | 0.27187751 | 9.671094071 | 0.271877513 | 93.53006053 | 0.073917382 | 2.629353006 | ||
05-01-2018 | 87.41 | 2705.27 | -5.181324573 | 2.1608342 | -5.181324573 | 2.160834197 | 26.84612433 | 4.669204425 | -11.19598332 | |||
06-01-2018 | 93.27 | 2767.3201 | 1.175347992 | 2.293673 | 1.175347992 | 2.293672999 | 1.381442901 | 5.260935827 | 2.695863953 | |||
Total | 51.78789312 | 28.3339975 | 27.20063764 | 948.5438383 | 132.4137729 | 132.4137729 | ||||||
Average return | 2.071515725 | 1.133359902 |
Note: Monthly return = [ Dividend income + ( Ending price - Begenning price)] / Begenning price
(2-a) Computation of the average return.We have,
Average return = Sum of all return / Number of return
For Darden:
Average return =51.78789312 / 25 = 2.071515725 %
For S&P 500:
Average return = 28.3339975 / 25 = 1.133359902 %
(2-b) Comutation of variance.We have,
For Darden:
Variance = Sum of (DRI- Ave)2 / n - 1
Variance = 948.5438383 / 25 - 1 = 39.52265 %
For S&P 500:
Variance = Sum of (S&P- Ave)2 / n - 1
Variance = 132.4137729 / (25 - 1) = 5.5172405 %
(2-c) Computation of the standard deviation.We have,
For Darden:
Standard deviation = Square root of variance
Standard Deviation =
= 6.28670 %
For S&P 500:
Standard deviation = Square root of variance
Standard Deviation =
= 2.348880 %
(3) Computation of the covariance between Darden and the S&P 500.We have,
Covariance =
Covariance = 132.4137729 / (25 -1) = 5.517240 %
(4) Computation of the correlation between Darden and the S&P 500.We have,
Correlation between Darden and the S&P 500 = Covariance / (Standard deviation of Dardan stock x Standard deviation of S&P500)
Correlation between Darden and the S&P 500 =5.517240 / ( 6.28670 x 2.348880)
Correlation between Darden and the S&P 500 = 0.373627
(5) Computation of beta for Darden stock by beta equation.We have,
Beta of Darden = Correlation Coefficient between darden stock and S&P x Standard deviation of S&P/ Standard deviation of darden stock
Beta of Darden = 0.373627 x 2.348880/ 6.28670 = 0.139597
Hence, the beta of stock is 0.139597
(6) Computation of beta for Darden stock by regresion analysis.We have,
Beta of Darden Stock = Covariance of Darden stock and S&P500 / (Standard deviation of darden stock)2
Beta of Darden Stock = 5.517240 / (6.28670)2 = 0.139597
Hence,the beta of Darden stock is 0.139597
(7-a) Computation of the probability that the true beta for Darden is equal to zero.We have,
True beta of Darden stock is equal to zero when expected average return is equal to risk-free rate of return.
Risk-free rate of return = 2 %
Average return = 2.071515725 %
Probability that the true beta is equal to zero = ( 2.071515725 - 2.00) / 2.00 = 0.0357*100 = 3.57 %
(7-b) Computation of the expected return of Darden stock.We have,
Using capital asset pricing model.We get:
Expected return = Risk-free return + Beta of stock x Market risk premium
Expected return = 2 + 0.139597 x 7 = 2.97718 %
Hence, the expected return of Darden stock is 2.97718 %.