In: Finance
You have been provided the following data on the securities of
three firms, the market portfolio, and the risk-free asset:
a. Fill in the missing values in the table.
(Leave no cells blank - be certain to enter 0 wherever
required. Do not round intermediate calculations and round your
answers to 2 decimal places, e.g., 32.16.)
| Security | Expected Return | Standard Deviation | Correlation* | Beta | 
| Firm A | .101 | .32 | _____ | .84 | 
| Firm B | .141 | _____ | .51 | 1.39 | 
| Firm C | .161 | .64 | .36 | |
| The market portfolio | .12 | .20 | _____ | |
| The risk-free asset | .05 | _____ | _____ | |
*With the market portfolio.
b-1. According to the CAPM, what is the expected
return of Firm A's stock? (Do not round intermediate
calculations. Enter your answer as a percent rounded to 2 decimal
places, e.g., 32.16.)
Expected return _____
b-2. What is your investment recommendation for
someone with a well-diversified portfolio?
___Sell
___Buy
b-3. According to the CAPM, what is the expected
return of Firm B's stock? (Do not round intermediate
calculations. Enter your answer as a percent rounded to 2 decimal
places, e.g., 32.16.)
Expected return _____
b-4. What is your investment recommendation for
someone with a well-diversified portfolio?
___Sell
___Buy
b-5. According to the CAPM, what is the expected
return of Firm C's stock? (Do not round intermediate
calculations. Enter your answer as a percent rounded to 2 decimal
places, e.g., 32.16.)
Expected return _____   
b-6. What is your investment recommendation for
someone with a well-diversified portfolio?
____Buy
____Sell
| A | B | C | D | E | F | G | H | I | J | K | L | 
| 2 | a) | ||||||||||
| 3 | Beta can be calculated using following formula: | ||||||||||
| 4 | Beta of stock i, βi | =Cov(Rm,Ri)/σm2 | |||||||||
| 5 | Where Cov(Rm,Ri) is the covariance of market return (Rm) and stock return (Ri) and σm2 is the variance of the market. | ||||||||||
| 6 | |||||||||||
| 7 | Corr(Rm,Ri) | =Cov(Rm,Ri)/(σmσi) | |||||||||
| 8 | |||||||||||
| 9 | As Per CAPM, required return can be calculated as follows: | ||||||||||
| 10 | r(E) = rf + β*(rm-rf) | ||||||||||
| 11 | |||||||||||
| 12 | |||||||||||
| 13 | Security | Expected Return | Standard Deviation | Correlation* | Beta | ||||||
| 14 | Firm A | 0.101 | 0.32 | 0.525 | 0.84 | ||||||
| 15 | Firm B | 0.141 | 0.55 | 0.51 | 1.39 | ||||||
| 16 | Firm C | 0.161 | 0.64 | 0.36 | 1.15 | =(F16*E16*E17)/(E17^2) | |||||
| 17 | The market portfolio | 0.12 | 0.2 | 1 | |||||||
| 18 | The risk-free asset | 0.05 | 0 | ||||||||
| 19 | |||||||||||
| 20 | *With market portfolio | ||||||||||
| 21 | |||||||||||
| 22 | b-1) | ||||||||||
| 23 | As Per CAPM, required return can be calculated as follows: | ||||||||||
| 24 | r(E) = rf + β*(rm-rf) | ||||||||||
| 25 | Using the Following data | ||||||||||
| 26 | Beta (β) | 0.84 | |||||||||
| 27 | Risk free rate ( rf ) | 5.00% | |||||||||
| 28 | Market Return (rm) | 12.00% | |||||||||
| 29 | |||||||||||
| 30 | Cost of equity can be calculated as follows: | ||||||||||
| 31 | Cost of equity | = rf + β*(rm-rf) | |||||||||
| 32 | =5%+0.84*(12%-5.0%) | ||||||||||
| 33 | 10.88% | =D27+D26*(D28-D27) | |||||||||
| 34 | |||||||||||
| 35 | Hence required return for Firm A as per CAPM is | 10.88% | |||||||||
| 36 | |||||||||||
| 37 | b-2) | ||||||||||
| 38 | |||||||||||
| 39 | Expected Return of Firm A | 10.10% | |||||||||
| 40 | Required return of Firm A as per CAPM | 10.88% | |||||||||
| 41 | |||||||||||
| 42 | Since the expected return is less than the required return as per CAPM, therefore the Firm A is overvalued. | ||||||||||
| 43 | |||||||||||
| 44 | Hence Firm A should be sold. | ||||||||||
| 45 | |||||||||||
 Formula sheet
