Capital Asset Pricing Model (CAPM)
Capital asset pricing model (CAPM) indicates what should be the expected or required rate of return on risky assets like Las Vegas Sands Corp. common stock.
Rates of Return
Las Vegas Sands Corp., monthly rates of return
| Las Vegas Sands Corp. (LVS) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PriceLVS,t1 | DividendLVS,t1 | RLVS,t2 | PriceS&P 500,t | RS&P 500,t3 |
| Jan 31, 2018 | $77.52 | 2,823.81 | ||||
| 1. | Feb 28, 2018 | $72.81 | -6.08% | 2,713.83 | -3.89% | |
| 2. | Mar 31, 2018 | $71.90 | $0.75 | -0.22% | 2,640.87 | -2.69% |
| 3. | Apr 30, 2018 | $73.33 | 1.99% | 2,648.05 | 0.27% | |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 58. | Nov 30, 2022 | $46.84 | 23.23% | 4,080.11 | 5.38% | |
| 59. | Dec 31, 2022 | $48.07 | 2.63% | 3,839.50 | -5.90% | |
| Average (R): | -0.05% | 0.67% | ||||
| Standard deviation: | 10.72% | 5.40% | ||||
| Las Vegas Sands Corp. (LVS) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Date | PriceLVS,t1 | DividendLVS,t1 | RLVS,t2 | PriceS&P 500,t | RS&P 500,t3 |
| Jan 31, 2018 | $77.52 | 2,823.81 | ||||
| 1. | Feb 28, 2018 | $72.81 | -6.08% | 2,713.83 | -3.89% | |
| 2. | Mar 31, 2018 | $71.90 | $0.75 | -0.22% | 2,640.87 | -2.69% |
| 3. | Apr 30, 2018 | $73.33 | 1.99% | 2,648.05 | 0.27% | |
| 4. | May 31, 2018 | $80.61 | 9.93% | 2,705.27 | 2.16% | |
| 5. | Jun 30, 2018 | $76.36 | $0.75 | -4.34% | 2,718.37 | 0.48% |
| 6. | Jul 31, 2018 | $71.90 | -5.84% | 2,816.29 | 3.60% | |
| 7. | Aug 31, 2018 | $65.42 | -9.01% | 2,901.52 | 3.03% | |
| 8. | Sep 30, 2018 | $59.33 | $0.75 | -8.16% | 2,913.98 | 0.43% |
| 9. | Oct 31, 2018 | $51.03 | -13.99% | 2,711.74 | -6.94% | |
| 10. | Nov 30, 2018 | $54.94 | 7.66% | 2,760.17 | 1.79% | |
| 11. | Dec 31, 2018 | $52.05 | $0.75 | -3.90% | 2,506.85 | -9.18% |
| 12. | Jan 31, 2019 | $58.36 | 12.12% | 2,704.10 | 7.87% | |
| 13. | Feb 28, 2019 | $61.43 | 5.26% | 2,784.49 | 2.97% | |
| 14. | Mar 31, 2019 | $60.96 | $0.77 | 0.49% | 2,834.40 | 1.79% |
| 15. | Apr 30, 2019 | $67.05 | 9.99% | 2,945.83 | 3.93% | |
| 16. | May 31, 2019 | $55.00 | -17.97% | 2,752.06 | -6.58% | |
| 17. | Jun 30, 2019 | $59.09 | $0.77 | 8.84% | 2,941.76 | 6.89% |
| 18. | Jul 31, 2019 | $60.44 | 2.28% | 2,980.38 | 1.31% | |
| 19. | Aug 31, 2019 | $55.47 | -8.22% | 2,926.46 | -1.81% | |
| 20. | Sep 30, 2019 | $57.76 | $0.77 | 5.52% | 2,976.74 | 1.72% |
| 21. | Oct 31, 2019 | $61.84 | 7.06% | 3,037.56 | 2.04% | |
| 22. | Nov 30, 2019 | $62.75 | 1.47% | 3,140.98 | 3.40% | |
| 23. | Dec 31, 2019 | $69.04 | $0.77 | 11.25% | 3,230.78 | 2.86% |
| 24. | Jan 31, 2020 | $65.31 | -5.40% | 3,225.52 | -0.16% | |
| 25. | Feb 29, 2020 | $58.31 | -10.72% | 2,954.22 | -8.41% | |
| 26. | Mar 31, 2020 | $42.47 | $0.79 | -25.81% | 2,584.59 | -12.51% |
| 27. | Apr 30, 2020 | $48.02 | 13.07% | 2,912.43 | 12.68% | |
| 28. | May 31, 2020 | $47.94 | -0.17% | 3,044.31 | 4.53% | |
| 29. | Jun 30, 2020 | $45.54 | -5.01% | 3,100.29 | 1.84% | |
| 30. | Jul 31, 2020 | $43.64 | -4.17% | 3,271.12 | 5.51% | |
| 31. | Aug 31, 2020 | $50.71 | 16.20% | 3,500.31 | 7.01% | |
| 32. | Sep 30, 2020 | $46.66 | -7.99% | 3,363.00 | -3.92% | |
| 33. | Oct 31, 2020 | $48.06 | 3.00% | 3,269.96 | -2.77% | |
| 34. | Nov 30, 2020 | $55.71 | 15.92% | 3,621.63 | 10.75% | |
| 35. | Dec 31, 2020 | $59.60 | 6.98% | 3,756.07 | 3.71% | |
| 36. | Jan 31, 2021 | $48.09 | -19.31% | 3,714.24 | -1.11% | |
| 37. | Feb 28, 2021 | $62.60 | 30.17% | 3,811.15 | 2.61% | |
| 38. | Mar 31, 2021 | $60.76 | -2.94% | 3,972.89 | 4.24% | |
| 39. | Apr 30, 2021 | $61.26 | 0.82% | 4,181.17 | 5.24% | |
| 40. | May 31, 2021 | $57.75 | -5.73% | 4,204.11 | 0.55% | |
| 41. | Jun 30, 2021 | $52.69 | -8.76% | 4,297.50 | 2.22% | |
| 42. | Jul 31, 2021 | $42.35 | -19.62% | 4,395.26 | 2.27% | |
| 43. | Aug 31, 2021 | $44.61 | 5.34% | 4,522.68 | 2.90% | |
| 44. | Sep 30, 2021 | $36.60 | -17.96% | 4,307.54 | -4.76% | |
| 45. | Oct 31, 2021 | $38.81 | 6.04% | 4,605.38 | 6.91% | |
| 46. | Nov 30, 2021 | $35.62 | -8.22% | 4,567.00 | -0.83% | |
| 47. | Dec 31, 2021 | $37.64 | 5.67% | 4,766.18 | 4.36% | |
| 48. | Jan 31, 2022 | $43.80 | 16.37% | 4,515.55 | -5.26% | |
| 49. | Feb 28, 2022 | $42.86 | -2.15% | 4,373.94 | -3.14% | |
| 50. | Mar 31, 2022 | $38.87 | -9.31% | 4,530.41 | 3.58% | |
| 51. | Apr 30, 2022 | $35.43 | -8.85% | 4,131.93 | -8.80% | |
| 52. | May 31, 2022 | $35.46 | 0.08% | 4,132.15 | 0.01% | |
| 53. | Jun 30, 2022 | $33.59 | -5.27% | 3,785.38 | -8.39% | |
| 54. | Jul 31, 2022 | $37.69 | 12.21% | 4,130.29 | 9.11% | |
| 55. | Aug 31, 2022 | $37.63 | -0.16% | 3,955.00 | -4.24% | |
| 56. | Sep 30, 2022 | $37.52 | -0.29% | 3,585.62 | -9.34% | |
| 57. | Oct 31, 2022 | $38.01 | 1.31% | 3,871.98 | 7.99% | |
| 58. | Nov 30, 2022 | $46.84 | 23.23% | 4,080.11 | 5.38% | |
| 59. | Dec 31, 2022 | $48.07 | 2.63% | 3,839.50 | -5.90% | |
| Average (R): | -0.05% | 0.67% | ||||
| Standard deviation: | 10.72% | 5.40% | ||||
Show all
1 Data in US$ per share of common stock, adjusted for splits and stock dividends.
2 Rate of return on common stock of LVS during period t
3 Rate of return on S&P 500 (the market portfolio proxy) during period t
Variance and Covariance
Las Vegas Sands Corp., calculation of variance and covariance of returns
| t | Date | RLVS,t | RS&P 500,t | (RLVS,t–RLVS)2 | (RS&P 500,t–RS&P 500)2 | (RLVS,t–RLVS)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | Feb 28, 2018 | -6.08% | -3.89% | 36.37 | 20.81 | 27.51 |
| 2. | Mar 31, 2018 | -0.22% | -2.69% | 0.03 | 11.26 | 0.59 |
| 3. | Apr 30, 2018 | 1.99% | 0.27% | 4.14 | 0.16 | -0.80 |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 58. | Nov 30, 2022 | 23.23% | 5.38% | 541.77 | 22.17 | 109.60 |
| 59. | Dec 31, 2022 | 2.63% | -5.90% | 7.14 | 43.08 | -17.53 |
| Total (Σ): | 6,665.35 | 1,691.48 | 1,873.27 | |||
| t | Date | RLVS,t | RS&P 500,t | (RLVS,t–RLVS)2 | (RS&P 500,t–RS&P 500)2 | (RLVS,t–RLVS)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | Feb 28, 2018 | -6.08% | -3.89% | 36.37 | 20.81 | 27.51 |
| 2. | Mar 31, 2018 | -0.22% | -2.69% | 0.03 | 11.26 | 0.59 |
| 3. | Apr 30, 2018 | 1.99% | 0.27% | 4.14 | 0.16 | -0.80 |
| 4. | May 31, 2018 | 9.93% | 2.16% | 99.46 | 2.23 | 14.90 |
| 5. | Jun 30, 2018 | -4.34% | 0.48% | 18.46 | 0.03 | 0.78 |
| 6. | Jul 31, 2018 | -5.84% | 3.60% | 33.59 | 8.62 | -17.01 |
| 7. | Aug 31, 2018 | -9.01% | 3.03% | 80.41 | 5.57 | -21.16 |
| 8. | Sep 30, 2018 | -8.16% | 0.43% | 65.89 | 0.06 | 1.93 |
| 9. | Oct 31, 2018 | -13.99% | -6.94% | 194.44 | 57.87 | 106.07 |
| 10. | Nov 30, 2018 | 7.66% | 1.79% | 59.41 | 1.25 | 8.63 |
| 11. | Dec 31, 2018 | -3.90% | -9.18% | 14.82 | 96.91 | 37.90 |
| 12. | Jan 31, 2019 | 12.12% | 7.87% | 148.07 | 51.87 | 87.63 |
| 13. | Feb 28, 2019 | 5.26% | 2.97% | 28.15 | 5.32 | 12.24 |
| 14. | Mar 31, 2019 | 0.49% | 1.79% | 0.28 | 1.27 | 0.60 |
| 15. | Apr 30, 2019 | 9.99% | 3.93% | 100.71 | 10.66 | 32.76 |
| 16. | May 31, 2019 | -17.97% | -6.58% | 321.35 | 52.48 | 129.87 |
| 17. | Jun 30, 2019 | 8.84% | 6.89% | 78.88 | 38.77 | 55.30 |
| 18. | Jul 31, 2019 | 2.28% | 1.31% | 5.43 | 0.42 | 1.51 |
| 19. | Aug 31, 2019 | -8.22% | -1.81% | 66.87 | 6.13 | 20.25 |
| 20. | Sep 30, 2019 | 5.52% | 1.72% | 30.93 | 1.11 | 5.85 |
| 21. | Oct 31, 2019 | 7.06% | 2.04% | 50.54 | 1.89 | 9.79 |
| 22. | Nov 30, 2019 | 1.47% | 3.40% | 2.30 | 7.50 | 4.15 |
| 23. | Dec 31, 2019 | 11.25% | 2.86% | 127.61 | 4.81 | 24.77 |
| 24. | Jan 31, 2020 | -5.40% | -0.16% | 28.70 | 0.69 | 4.44 |
| 25. | Feb 29, 2020 | -10.72% | -8.41% | 113.91 | 82.40 | 96.88 |
| 26. | Mar 31, 2020 | -25.81% | -12.51% | 663.83 | 173.67 | 339.55 |
| 27. | Apr 30, 2020 | 13.07% | 12.68% | 171.96 | 144.43 | 157.59 |
| 28. | May 31, 2020 | -0.17% | 4.53% | 0.01 | 14.91 | -0.47 |
| 29. | Jun 30, 2020 | -5.01% | 1.84% | 24.61 | 1.37 | -5.82 |
| 30. | Jul 31, 2020 | -4.17% | 5.51% | 17.03 | 23.46 | -19.99 |
| 31. | Aug 31, 2020 | 16.20% | 7.01% | 263.93 | 40.19 | 103.00 |
| 32. | Sep 30, 2020 | -7.99% | -3.92% | 63.06 | 21.06 | 36.45 |
| 33. | Oct 31, 2020 | 3.00% | -2.77% | 9.28 | 11.79 | -10.46 |
| 34. | Nov 30, 2020 | 15.92% | 10.75% | 254.82 | 101.77 | 161.03 |
| 35. | Dec 31, 2020 | 6.98% | 3.71% | 49.39 | 9.28 | 21.40 |
| 36. | Jan 31, 2021 | -19.31% | -1.11% | 371.21 | 3.17 | 34.30 |
| 37. | Feb 28, 2021 | 30.17% | 2.61% | 913.12 | 3.77 | 58.70 |
| 38. | Mar 31, 2021 | -2.94% | 4.24% | 8.38 | 12.80 | -10.35 |
| 39. | Apr 30, 2021 | 0.82% | 5.24% | 0.75 | 20.94 | 3.97 |
| 40. | May 31, 2021 | -5.73% | 0.55% | 32.31 | 0.01 | 0.67 |
| 41. | Jun 30, 2021 | -8.76% | 2.22% | 75.98 | 2.42 | -13.55 |
| 42. | Jul 31, 2021 | -19.62% | 2.27% | 383.33 | 2.59 | -31.49 |
| 43. | Aug 31, 2021 | 5.34% | 2.90% | 28.96 | 4.98 | 12.01 |
| 44. | Sep 30, 2021 | -17.96% | -4.76% | 320.78 | 29.42 | 97.14 |
| 45. | Oct 31, 2021 | 6.04% | 6.91% | 37.01 | 39.03 | 38.01 |
| 46. | Nov 30, 2021 | -8.22% | -0.83% | 66.82 | 2.25 | 12.26 |
| 47. | Dec 31, 2021 | 5.67% | 4.36% | 32.68 | 13.65 | 21.12 |
| 48. | Jan 31, 2022 | 16.37% | -5.26% | 269.32 | 35.11 | -97.24 |
| 49. | Feb 28, 2022 | -2.15% | -3.14% | 4.41 | 14.46 | 7.99 |
| 50. | Mar 31, 2022 | -9.31% | 3.58% | 85.82 | 8.47 | -26.96 |
| 51. | Apr 30, 2022 | -8.85% | -8.80% | 77.52 | 89.54 | 83.31 |
| 52. | May 31, 2022 | 0.08% | 0.01% | 0.02 | 0.44 | -0.09 |
| 53. | Jun 30, 2022 | -5.27% | -8.39% | 27.33 | 82.06 | 47.36 |
| 54. | Jul 31, 2022 | 12.21% | 9.11% | 150.10 | 71.32 | 103.46 |
| 55. | Aug 31, 2022 | -0.16% | -4.24% | 0.01 | 24.11 | 0.56 |
| 56. | Sep 30, 2022 | -0.29% | -9.34% | 0.06 | 100.12 | 2.47 |
| 57. | Oct 31, 2022 | 1.31% | 7.99% | 1.83 | 53.58 | 9.89 |
| 58. | Nov 30, 2022 | 23.23% | 5.38% | 541.77 | 22.17 | 109.60 |
| 59. | Dec 31, 2022 | 2.63% | -5.90% | 7.14 | 43.08 | -17.53 |
| Total (Σ): | 6,665.35 | 1,691.48 | 1,873.27 | |||
Show all
VarianceLVS = Σ(RLVS,t–RLVS)2 ÷ (59 – 1)
= 6,665.35 ÷ (59 – 1)
= 114.92
VarianceS&P 500 = Σ(RS&P 500,t–RS&P 500)2 ÷ (59 – 1)
= 1,691.48 ÷ (59 – 1)
= 29.16
CovarianceLVS, S&P 500 = Σ(RLVS,t–RLVS)×(RS&P 500,t–RS&P 500) ÷ (59 – 1)
= 1,873.27 ÷ (59 – 1)
= 32.30
Systematic Risk (β) Estimation
| VarianceLVS | 114.92 |
| VarianceS&P 500 | 29.16 |
| CovarianceLVS, S&P 500 | 32.30 |
| Correlation coefficientLVS, S&P 5001 | 0.56 |
| βLVS2 | 1.11 |
| αLVS3 | -0.78% |
Calculations
1 Correlation coefficientLVS, S&P 500
= CovarianceLVS, S&P 500 ÷ (Standard deviationLVS × Standard deviationS&P 500)
= 32.30 ÷ (10.72% × 5.40%)
= 0.56
2 βLVS
= CovarianceLVS, S&P 500 ÷ VarianceS&P 500
= 32.30 ÷ 29.16
= 1.11
3 αLVS
= AverageLVS – βLVS × AverageS&P 500
= -0.05% – 1.11 × 0.67%
= -0.78%
Expected Rate of Return
| Assumptions | ||
| Rate of return on LT Treasury Composite1 | RF | 4.63% |
| Expected rate of return on market portfolio2 | E(RM) | 14.88% |
| Systematic risk (β) of Las Vegas Sands Corp. common stock | βLVS | 1.11 |
| Expected rate of return on Las Vegas Sands Corp. common stock3 | E(RLVS) | 15.98% |
1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).
3 E(RLVS) = RF + βLVS [E(RM) – RF]
= 4.63% + 1.11 [14.88% – 4.63%]
= 15.98%