Modelo de fijación de precios de activos de capital (CAPM)
El modelo de fijación de precios de activos de capital (CAPM) indica cuál debería ser la tasa de rendimiento esperada o requerida sobre activos de riesgo como las acciones ordinarias de TJX.
Tasas de retorno
TJX Cos. Inc., tasas mensuales de retorno
| TJX Cos. Inc. (TJX) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Fecha | PrecioTJX,t1 | DividendoTJX,t1 | RTJX,t2 | PrecioS&P 500,t | RS&P 500,t3 |
| 29 feb. 2016 | $37.05 | 1,932.23 | ||||
| 1. | 31 mar. 2016 | $39.18 | 5.75% | 2,059.74 | 6.60% | |
| 2. | 30 abr. 2016 | $37.91 | -3.24% | 2,065.30 | 0.27% | |
| 3. | 31 may. 2016 | $38.06 | $0.13 | 0.74% | 2,096.95 | 1.53% |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 70. | 31 dic. 2021 | $75.92 | 9.39% | 4,766.18 | 4.36% | |
| 71. | 31 ene. 2022 | $71.97 | -5.20% | 4,515.55 | -5.26% | |
| Promedio (R): | 1.24% | 1.29% | ||||
| Desviación estándar: | 6.31% | 4.25% | ||||
| TJX Cos. Inc. (TJX) | Standard & Poor’s 500 (S&P 500) | |||||
|---|---|---|---|---|---|---|
| t | Fecha | PrecioTJX,t1 | DividendoTJX,t1 | RTJX,t2 | PrecioS&P 500,t | RS&P 500,t3 |
| 29 feb. 2016 | $37.05 | 1,932.23 | ||||
| 1. | 31 mar. 2016 | $39.18 | 5.75% | 2,059.74 | 6.60% | |
| 2. | 30 abr. 2016 | $37.91 | -3.24% | 2,065.30 | 0.27% | |
| 3. | 31 may. 2016 | $38.06 | $0.13 | 0.74% | 2,096.95 | 1.53% |
| 4. | 30 jun. 2016 | $38.62 | 1.47% | 2,098.86 | 0.09% | |
| 5. | 31 jul. 2016 | $40.86 | 5.80% | 2,173.60 | 3.56% | |
| 6. | 31 ago. 2016 | $38.72 | $0.13 | -4.92% | 2,170.95 | -0.12% |
| 7. | 30 sept. 2016 | $37.39 | -3.43% | 2,168.27 | -0.12% | |
| 8. | 31 oct. 2016 | $36.88 | -1.36% | 2,126.15 | -1.94% | |
| 9. | 30 nov. 2016 | $39.17 | $0.13 | 6.56% | 2,198.81 | 3.42% |
| 10. | 31 dic. 2016 | $37.57 | -4.08% | 2,238.83 | 1.82% | |
| 11. | 31 ene. 2017 | $37.46 | -0.29% | 2,278.87 | 1.79% | |
| 12. | 28 feb. 2017 | $39.23 | $0.13 | 5.07% | 2,363.64 | 3.72% |
| 13. | 31 mar. 2017 | $39.54 | 0.79% | 2,362.72 | -0.04% | |
| 14. | 30 abr. 2017 | $39.32 | -0.56% | 2,384.20 | 0.91% | |
| 15. | 31 may. 2017 | $37.61 | $0.15625 | -3.95% | 2,411.80 | 1.16% |
| 16. | 30 jun. 2017 | $36.09 | -4.04% | 2,423.41 | 0.48% | |
| 17. | 31 jul. 2017 | $35.16 | -2.58% | 2,470.30 | 1.93% | |
| 18. | 31 ago. 2017 | $36.15 | $0.15625 | 3.26% | 2,471.65 | 0.05% |
| 19. | 30 sept. 2017 | $36.87 | 1.99% | 2,519.36 | 1.93% | |
| 20. | 31 oct. 2017 | $34.90 | -5.34% | 2,575.26 | 2.22% | |
| 21. | 30 nov. 2017 | $37.78 | $0.15625 | 8.70% | 2,647.58 | 2.81% |
| 22. | 31 dic. 2017 | $38.23 | 1.19% | 2,673.61 | 0.98% | |
| 23. | 31 ene. 2018 | $40.16 | 5.05% | 2,823.81 | 5.62% | |
| 24. | 28 feb. 2018 | $41.34 | $0.15625 | 3.33% | 2,713.83 | -3.89% |
| 25. | 31 mar. 2018 | $40.78 | -1.35% | 2,640.87 | -2.69% | |
| 26. | 30 abr. 2018 | $42.42 | 4.02% | 2,648.05 | 0.27% | |
| 27. | 31 may. 2018 | $45.16 | $0.195 | 6.92% | 2,705.27 | 2.16% |
| 28. | 30 jun. 2018 | $47.59 | 5.38% | 2,718.37 | 0.48% | |
| 29. | 31 jul. 2018 | $48.63 | 2.19% | 2,816.29 | 3.60% | |
| 30. | 31 ago. 2018 | $54.99 | $0.195 | 13.48% | 2,901.52 | 3.03% |
| 31. | 30 sept. 2018 | $56.01 | 1.85% | 2,913.98 | 0.43% | |
| 32. | 31 oct. 2018 | $54.94 | -1.91% | 2,711.74 | -6.94% | |
| 33. | 30 nov. 2018 | $48.85 | $0.195 | -10.73% | 2,760.17 | 1.79% |
| 34. | 31 dic. 2018 | $44.74 | -8.41% | 2,506.85 | -9.18% | |
| 35. | 31 ene. 2019 | $49.73 | 11.15% | 2,704.10 | 7.87% | |
| 36. | 28 feb. 2019 | $51.29 | $0.195 | 3.53% | 2,784.49 | 2.97% |
| 37. | 31 mar. 2019 | $53.21 | 3.74% | 2,834.40 | 1.79% | |
| 38. | 30 abr. 2019 | $54.88 | 3.14% | 2,945.83 | 3.93% | |
| 39. | 31 may. 2019 | $50.29 | $0.23 | -7.94% | 2,752.06 | -6.58% |
| 40. | 30 jun. 2019 | $52.88 | 5.15% | 2,941.76 | 6.89% | |
| 41. | 31 jul. 2019 | $54.56 | 3.18% | 2,980.38 | 1.31% | |
| 42. | 31 ago. 2019 | $54.97 | $0.23 | 1.17% | 2,926.46 | -1.81% |
| 43. | 30 sept. 2019 | $55.74 | 1.40% | 2,976.74 | 1.72% | |
| 44. | 31 oct. 2019 | $57.65 | 3.43% | 3,037.56 | 2.04% | |
| 45. | 30 nov. 2019 | $61.13 | $0.23 | 6.44% | 3,140.98 | 3.40% |
| 46. | 31 dic. 2019 | $61.06 | -0.11% | 3,230.78 | 2.86% | |
| 47. | 31 ene. 2020 | $59.04 | -3.31% | 3,225.52 | -0.16% | |
| 48. | 29 feb. 2020 | $59.80 | $0.23 | 1.68% | 2,954.22 | -8.41% |
| 49. | 31 mar. 2020 | $47.81 | -20.05% | 2,584.59 | -12.51% | |
| 50. | 30 abr. 2020 | $49.05 | 2.59% | 2,912.43 | 12.68% | |
| 51. | 31 may. 2020 | $52.76 | 7.56% | 3,044.31 | 4.53% | |
| 52. | 30 jun. 2020 | $50.56 | -4.17% | 3,100.29 | 1.84% | |
| 53. | 31 jul. 2020 | $51.99 | 2.83% | 3,271.12 | 5.51% | |
| 54. | 31 ago. 2020 | $54.79 | 5.39% | 3,500.31 | 7.01% | |
| 55. | 30 sept. 2020 | $55.65 | 1.57% | 3,363.00 | -3.92% | |
| 56. | 31 oct. 2020 | $50.80 | -8.72% | 3,269.96 | -2.77% | |
| 57. | 30 nov. 2020 | $63.51 | 25.02% | 3,621.63 | 10.75% | |
| 58. | 31 dic. 2020 | $68.29 | 7.53% | 3,756.07 | 3.71% | |
| 59. | 31 ene. 2021 | $64.04 | -6.22% | 3,714.24 | -1.11% | |
| 60. | 28 feb. 2021 | $65.99 | $0.26 | 3.45% | 3,811.15 | 2.61% |
| 61. | 31 mar. 2021 | $66.15 | 0.24% | 3,972.89 | 4.24% | |
| 62. | 30 abr. 2021 | $71.00 | 7.33% | 4,181.17 | 5.24% | |
| 63. | 31 may. 2021 | $67.54 | $0.26 | -4.51% | 4,204.11 | 0.55% |
| 64. | 30 jun. 2021 | $67.42 | -0.18% | 4,297.50 | 2.22% | |
| 65. | 31 jul. 2021 | $68.81 | 2.06% | 4,395.26 | 2.27% | |
| 66. | 31 ago. 2021 | $72.72 | $0.26 | 6.06% | 4,522.68 | 2.90% |
| 67. | 30 sept. 2021 | $65.98 | -9.27% | 4,307.54 | -4.76% | |
| 68. | 31 oct. 2021 | $65.49 | -0.74% | 4,605.38 | 6.91% | |
| 69. | 30 nov. 2021 | $69.40 | $0.26 | 6.37% | 4,567.00 | -0.83% |
| 70. | 31 dic. 2021 | $75.92 | 9.39% | 4,766.18 | 4.36% | |
| 71. | 31 ene. 2022 | $71.97 | -5.20% | 4,515.55 | -5.26% | |
| Promedio (R): | 1.24% | 1.29% | ||||
| Desviación estándar: | 6.31% | 4.25% | ||||
Mostrar todo
1 Datos en US$ por acción de acciones ordinarias, ajustados por escisiones y dividendos de acciones.
2 Tasa de rendimiento de las acciones ordinarias de TJX durante el período t.
3 Tasa de rendimiento del S&P 500 (el proxy de la cartera de mercado) durante el período t.
Varianza y covarianza
TJX Cos. Inc., cálculo de la varianza y covarianza de los rendimientos
| t | Fecha | RTJX,t | RS&P 500,t | (RTJX,t–RTJX)2 | (RS&P 500,t–RS&P 500)2 | (RTJX,t–RTJX)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | 31 mar. 2016 | 5.75% | 6.60% | 20.30 | 28.16 | 23.91 |
| 2. | 30 abr. 2016 | -3.24% | 0.27% | 20.12 | 1.05 | 4.59 |
| 3. | 31 may. 2016 | 0.74% | 1.53% | 0.26 | 0.06 | -0.12 |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| . | . | . | . | . | . | . |
| 70. | 31 dic. 2021 | 9.39% | 4.36% | 66.44 | 9.42 | 25.02 |
| 71. | 31 ene. 2022 | -5.20% | -5.26% | 41.56 | 42.91 | 42.23 |
| Total (Σ): | 2,784.34 | 1,262.70 | 1,226.01 | |||
| t | Fecha | RTJX,t | RS&P 500,t | (RTJX,t–RTJX)2 | (RS&P 500,t–RS&P 500)2 | (RTJX,t–RTJX)×(RS&P 500,t–RS&P 500) |
|---|---|---|---|---|---|---|
| 1. | 31 mar. 2016 | 5.75% | 6.60% | 20.30 | 28.16 | 23.91 |
| 2. | 30 abr. 2016 | -3.24% | 0.27% | 20.12 | 1.05 | 4.59 |
| 3. | 31 may. 2016 | 0.74% | 1.53% | 0.26 | 0.06 | -0.12 |
| 4. | 30 jun. 2016 | 1.47% | 0.09% | 0.05 | 1.44 | -0.27 |
| 5. | 31 jul. 2016 | 5.80% | 3.56% | 20.76 | 5.15 | 10.34 |
| 6. | 31 ago. 2016 | -4.92% | -0.12% | 37.98 | 2.00 | 8.72 |
| 7. | 30 sept. 2016 | -3.43% | -0.12% | 21.89 | 2.00 | 6.62 |
| 8. | 31 oct. 2016 | -1.36% | -1.94% | 6.80 | 10.46 | 8.44 |
| 9. | 30 nov. 2016 | 6.56% | 3.42% | 28.28 | 4.52 | 11.30 |
| 10. | 31 dic. 2016 | -4.08% | 1.82% | 28.39 | 0.28 | -2.81 |
| 11. | 31 ene. 2017 | -0.29% | 1.79% | 2.36 | 0.25 | -0.76 |
| 12. | 28 feb. 2017 | 5.07% | 3.72% | 14.66 | 5.89 | 9.29 |
| 13. | 31 mar. 2017 | 0.79% | -0.04% | 0.21 | 1.77 | 0.60 |
| 14. | 30 abr. 2017 | -0.56% | 0.91% | 3.24 | 0.15 | 0.69 |
| 15. | 31 may. 2017 | -3.95% | 1.16% | 26.99 | 0.02 | 0.70 |
| 16. | 30 jun. 2017 | -4.04% | 0.48% | 27.93 | 0.66 | 4.29 |
| 17. | 31 jul. 2017 | -2.58% | 1.93% | 14.60 | 0.41 | -2.46 |
| 18. | 31 ago. 2017 | 3.26% | 0.05% | 4.07 | 1.53 | -2.50 |
| 19. | 30 sept. 2017 | 1.99% | 1.93% | 0.56 | 0.41 | 0.48 |
| 20. | 31 oct. 2017 | -5.34% | 2.22% | 43.39 | 0.86 | -6.10 |
| 21. | 30 nov. 2017 | 8.70% | 2.81% | 55.59 | 2.30 | 11.30 |
| 22. | 31 dic. 2017 | 1.19% | 0.98% | 0.00 | 0.10 | 0.02 |
| 23. | 31 ene. 2018 | 5.05% | 5.62% | 14.48 | 18.71 | 16.46 |
| 24. | 28 feb. 2018 | 3.33% | -3.89% | 4.34 | 26.90 | -10.81 |
| 25. | 31 mar. 2018 | -1.35% | -2.69% | 6.75 | 15.85 | 10.34 |
| 26. | 30 abr. 2018 | 4.02% | 0.27% | 7.72 | 1.04 | -2.83 |
| 27. | 31 may. 2018 | 6.92% | 2.16% | 32.21 | 0.75 | 4.93 |
| 28. | 30 jun. 2018 | 5.38% | 0.48% | 17.12 | 0.65 | -3.34 |
| 29. | 31 jul. 2018 | 2.19% | 3.60% | 0.89 | 5.34 | 2.18 |
| 30. | 31 ago. 2018 | 13.48% | 3.03% | 149.71 | 3.01 | 21.22 |
| 31. | 30 sept. 2018 | 1.85% | 0.43% | 0.37 | 0.74 | -0.53 |
| 32. | 31 oct. 2018 | -1.91% | -6.94% | 9.95 | 67.78 | 25.97 |
| 33. | 30 nov. 2018 | -10.73% | 1.79% | 143.37 | 0.24 | -5.91 |
| 34. | 31 dic. 2018 | -8.41% | -9.18% | 93.26 | 109.62 | 101.11 |
| 35. | 31 ene. 2019 | 11.15% | 7.87% | 98.20 | 43.25 | 65.17 |
| 36. | 28 feb. 2019 | 3.53% | 2.97% | 5.22 | 2.82 | 3.84 |
| 37. | 31 mar. 2019 | 3.74% | 1.79% | 6.25 | 0.25 | 1.25 |
| 38. | 30 abr. 2019 | 3.14% | 3.93% | 3.59 | 6.96 | 5.00 |
| 39. | 31 may. 2019 | -7.94% | -6.58% | 84.43 | 61.94 | 72.31 |
| 40. | 30 jun. 2019 | 5.15% | 6.89% | 15.26 | 31.37 | 21.88 |
| 41. | 31 jul. 2019 | 3.18% | 1.31% | 3.74 | 0.00 | 0.04 |
| 42. | 31 ago. 2019 | 1.17% | -1.81% | 0.00 | 9.62 | 0.22 |
| 43. | 30 sept. 2019 | 1.40% | 1.72% | 0.02 | 0.18 | 0.07 |
| 44. | 31 oct. 2019 | 3.43% | 2.04% | 4.77 | 0.56 | 1.64 |
| 45. | 30 nov. 2019 | 6.44% | 3.40% | 26.95 | 4.46 | 10.97 |
| 46. | 31 dic. 2019 | -0.11% | 2.86% | 1.84 | 2.45 | -2.13 |
| 47. | 31 ene. 2020 | -3.31% | -0.16% | 20.72 | 2.12 | 6.62 |
| 48. | 29 feb. 2020 | 1.68% | -8.41% | 0.19 | 94.15 | -4.20 |
| 49. | 31 mar. 2020 | -20.05% | -12.51% | 453.43 | 190.56 | 293.94 |
| 50. | 30 abr. 2020 | 2.59% | 12.68% | 1.82 | 129.78 | 15.38 |
| 51. | 31 may. 2020 | 7.56% | 4.53% | 39.94 | 10.47 | 20.45 |
| 52. | 30 jun. 2020 | -4.17% | 1.84% | 29.31 | 0.30 | -2.96 |
| 53. | 31 jul. 2020 | 2.83% | 5.51% | 2.51 | 17.79 | 6.68 |
| 54. | 31 ago. 2020 | 5.39% | 7.01% | 17.16 | 32.65 | 23.67 |
| 55. | 30 sept. 2020 | 1.57% | -3.92% | 0.11 | 27.20 | -1.70 |
| 56. | 31 oct. 2020 | -8.72% | -2.77% | 99.18 | 16.47 | 40.42 |
| 57. | 30 nov. 2020 | 25.02% | 10.75% | 565.30 | 89.54 | 224.98 |
| 58. | 31 dic. 2020 | 7.53% | 3.71% | 39.47 | 5.86 | 15.20 |
| 59. | 31 ene. 2021 | -6.22% | -1.11% | 55.76 | 5.79 | 17.97 |
| 60. | 28 feb. 2021 | 3.45% | 2.61% | 4.87 | 1.73 | 2.91 |
| 61. | 31 mar. 2021 | 0.24% | 4.24% | 1.00 | 8.71 | -2.96 |
| 62. | 30 abr. 2021 | 7.33% | 5.24% | 37.07 | 15.60 | 24.05 |
| 63. | 31 may. 2021 | -4.51% | 0.55% | 33.07 | 0.55 | 4.28 |
| 64. | 30 jun. 2021 | -0.18% | 2.22% | 2.02 | 0.86 | -1.32 |
| 65. | 31 jul. 2021 | 2.06% | 2.27% | 0.67 | 0.97 | 0.80 |
| 66. | 31 ago. 2021 | 6.06% | 2.90% | 23.20 | 2.58 | 7.74 |
| 67. | 30 sept. 2021 | -9.27% | -4.76% | 110.50 | 36.59 | 63.59 |
| 68. | 31 oct. 2021 | -0.74% | 6.91% | 3.95 | 31.61 | -11.17 |
| 69. | 30 nov. 2021 | 6.37% | -0.83% | 26.25 | 4.52 | -10.89 |
| 70. | 31 dic. 2021 | 9.39% | 4.36% | 66.44 | 9.42 | 25.02 |
| 71. | 31 ene. 2022 | -5.20% | -5.26% | 41.56 | 42.91 | 42.23 |
| Total (Σ): | 2,784.34 | 1,262.70 | 1,226.01 | |||
Mostrar todo
VarianzaTJX = Σ(RTJX,t–RTJX)2 ÷ (71 – 1)
= 2,784.34 ÷ (71 – 1)
= 39.78
VarianzaS&P 500 = Σ(RS&P 500,t–RS&P 500)2 ÷ (71 – 1)
= 1,262.70 ÷ (71 – 1)
= 18.04
CovarianzaTJX, S&P 500 = Σ(RTJX,t–RTJX)×(RS&P 500,t–RS&P 500) ÷ (71 – 1)
= 1,226.01 ÷ (71 – 1)
= 17.51
Estimación sistemática del riesgo (β)
| VarianzaTJX | 39.78 |
| VarianzaS&P 500 | 18.04 |
| CovarianzaTJX, S&P 500 | 17.51 |
| Coeficiente de correlaciónTJX, S&P 5001 | 0.65 |
| βTJX2 | 0.97 |
| αTJX3 | -0.01% |
Cálculos
1 Coeficiente de correlaciónTJX, S&P 500
= CovarianzaTJX, S&P 500 ÷ (Desviación estándarTJX × Desviación estándarS&P 500)
= 17.51 ÷ (6.31% × 4.25%)
= 0.65
2 βTJX
= CovarianzaTJX, S&P 500 ÷ VarianzaS&P 500
= 17.51 ÷ 18.04
= 0.97
3 αTJX
= PromedioTJX – βTJX × PromedioS&P 500
= 1.24% – 0.97 × 1.29%
= -0.01%
Tasa de rendimiento esperada
| Suposiciones | ||
| Tasa de rendimiento de LT Treasury Composite1 | RF | 3.77% |
| Tasa de rendimiento esperada de la cartera de mercado2 | E(RM) | 12.52% |
| Riesgo sistemático de TJX acciones ordinarias | βTJX | 0.97 |
| Tasa de rendimiento esperada de las acciones ordinarias de TJX3 | E(RTJX) | 12.27% |
1 Promedio no ponderado de los rendimientos de las ofertas en todos los bonos del Tesoro de los Estados Unidos con cupón fijo pendientes, ni vencidos ni exigibles en menos de 10 años (proxy de tasa de rendimiento libre de riesgo).
3 E(RTJX) = RF + βTJX [E(RM) – RF]
= 3.77% + 0.97 [12.52% – 3.77%]
= 12.27%