an alternative model for risk-adjusted returns: effect of capital structure on returns, derivative...

Upload: pablo-carbonell

Post on 03-Jun-2018

220 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    1/25

    Carbonell 1

    Pablo Carbonell

    June 21, 2013

    An Alternative Model for Risk-Adjusted Returns:

    Effect of Capital Structure on Returns, Derivative Pricing and Volatility

    Last updated 10/20/2013

    Abstract

    The purpose of this study is to assess how capital structure modifies the probability

    distribution of returns in stocks and its consequences on derivative pricing and volatility. Under

    the Black-Scholes-Merton model and commonly in financial literature, a lognormal distribution

    of returns is assumed for stocks. We show that a lognormal distribution cannot be assumed for

    stocks as arbitrage opportunities would arise when comparable assets are traded at different

    levels of leverage. Consequently we propose a new distribution of returns to adjust for non-

    arbitrage conditions. The goal is not to find a definitive probability distribution, as all pricing

    mechanisms would have to be factored in for that objective, but rather to adjust our benchmark

    lognormal distribution for considerations on capital structure and study the consequences of such

    adjustment. Hence we explore those consequences along four areas. First, we show that under

    the proposed distribution we predict a higher frequency of larger market declines along with

    increases in volatility as the market falls. Second, we derive an adjusted calculation for the

    Black-Scholes equation where leverage is introduced as an additional parameter, and show that

    this adjustment constitutes a better fit of market prices given that it reduces the dispersion in

    implied volatilities of options. Third, we derive an alternative model to CAPM for stocks, where

    we show that leverage pulls stocks downwards in relation to a theoretical average Market

    Security Line. Fourth, we assess the properties of the Fama-French portfolios under the light of

    our alternative model to CAPM. We verify, after adjusting for differences in leverage, that the

    market premiums for small and high book to price stocks are consistent with our model.

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    2/25

    Carbonell 2

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    3/25

    Carbonell 3

    Part 1: Capital Structure and Distribution of Returns

    Lets consider the scenario of two almost identical companies,

    and

    , which own the

    same type of assets. These firms keep minimum cash to operate and give back to investors all

    excess of it, and do not expand or shrink. For illustration purposes lets assume that they are two

    farms next to each other. However, companyhas no debt, while has its assets partiallyfinanced through debt.

    Now, we could assume either that the value ofis lower than the value of because of tax shields, or that the value ofalready includes the opportunity value of the assetsdebt absorption capacity. The reasoning for the latter is that companycould be part of a largerportfolio: while not levered itself, it would be providing additional debt capacity for the overall

    portfolioand correspondingly tax savings would be made somewhere else in the portfolio as a

    consequence of. Furthermore, the highest bidder for would include this debt capacitypremium, effectively pricing

    in the market at such level. Thus we have

    .

    If the two firms remain very similarand therefore, their assets interchangeableduring

    a period of time where interest rates do not change we will observe:

    (1.1)Where is the yield on the debt, and, are the respective prices of and

    adjusted for returns at time. Unless something structurally changes, the value of and needto keep this relationship; deviations from such would imply that the same asset has twoprices, opening a window for arbitrage opportunities. In our example of the farms this equationmeans that the two farms maintain equal prices.

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    4/25

    Carbonell 4

    The following graph illustrates a possible path for the adjusted prices ofand:

    0.00

    20.00

    40.00

    60.00

    80.00

    100.00

    120.00

    Fig. 1.1

    A E

    What follows is that at maximum only one of the two firms can present returns that fit a

    lognormal distribution. Lets call and the respective prices ofand observed afterregular intervals i. If we assume that has lognormal returns, then the distributions of returns forand are given by:

    + + + + + , The parameters and are respectively mean and volatility per interval of time, and

    is the yield of the debt per interval of time. It follows that:

    + (1.2)We define R as the returns on E, such that +/. The Cumulative DistributionFunction (CDF) for R is given by:

    (1.3)

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    5/25

    Carbonell 5

    We introduce a change of variable /, we have: 1 (1.4)

    1 1

    Given that X is ,we get: 1 ; , (1.5)

    Substituting in the CDF for the normal distribution of we get the CDF for:

    12 12

    1

    2 (1.6)Deriving over the previous expression we get the probability distribution function of R:

    ;, ,, 1 12 + (1.7)

    We have defined a new distribution probability for the returns R, with

    parameters, , , . The parameters and are respectively the drift and volatility of theunderlying asset; represents the leverage and the yield on the debt. In the specific casewhen 0 we verify that 1 and the CDF formula becomes the same as in the lognormaldistribution. One way to calculate this CDF is by using the Excel function:

    ., , ,, where + The expected value of R is given by:

    1 1 + 1 (1.8)The variance on is given by:

    R [] (1.9)

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    6/25

    Carbonell 6

    From equation (1.4) we have that 1, whereis, . Tosimplify the notation we set , , , .

    We introduce a change of variables 1 , and calculateR:R 2 2 Applying properties of the lognormal distribution:

    + 2+ (1.10)We calculate[], using a previous result from (1.8):

    [] [+ ] + 2+ (1.11)

    Substituting (1.10) and (1.11) into (1.9):

    +( 1) (1.12)The standard deviation on is thus given by:

    +/ 1 (1.13)

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    7/25

    Carbonell 7

    The following graph illustrates the p.d.f. of ,, , for different levels of. Thevalues chosen are 0.1, 0.2, 0.05. For the case when 1the distribution reducesto the lognormal distribution.

    We can see that as the leverage increases, the distribution becomes heavier on the tails,effectively predicting a higher frequency or larger declines in the market.

    When the market declines the variance of

    will increase. This is because after a market

    decline our leverage increases, given that equity is reduced yet debt keeps its value. Fromequation (1.13) we see that the standard deviation of is proportional to the leverageand thusshould increase along with.

    In the scenario described we assumed that and were two almost identical companiesand as such the value of their assets had to be tied together. We can generalize this result for

    comparing very different types of companies. From a valuation perspective, the value of an asset

    is the net present value of the cash flows associated with it. Then we only need to think of any

    two firms at different levels of leverage where the cash flows derived from their respective assets

    are interchangeable given the markets risk preferences, and the result still applies.

    0.3 0.5 0.6 0.8 0.9 1.1 1.2 1.4 1.5 1.7 1.8 2.0 2.1 2.3 2.4 2.6

    Fig. 1.9

    = 0.8

    = 1.0

    = 1.4

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    8/25

    Carbonell 8

    Part 2: Implications in Derivative Pricing

    Geske (1979) has shown that the value of call option on a stock can be calculated as a

    compounded call option, where the underlying stock is itself a call option on its underlying

    assets. The stock becomes a call on the firms assets: thestrike price is the value of the debt at

    maturity, and the maturity date of the call option is the maturity date of the debt. This model

    introduces leverage as a parameter for assessing derivative pricing. However, a company

    normally has debt with different maturities that are renewed on a rolling basis. In the case of

    amortized loans, each payment date is the maturing of a portion of the principal and carries the

    risk of default. Even if we extend this model for multiple maturities (Chen and Yeh, 2006), we

    still need to solve for the fact that debt is renewed. An option is an instrument such that as time

    goes by the time to maturity decreases (if maturity is in five years, after one year maturity is in

    four years). But maturing debt in a firm is renewed with new debt issued, and average time to

    maturity of overall debt keeps being pushed forward. Hence in this model a maturity date for the

    debt loses meaning; arguably it does not correspond to a relevant assumption for valuation, but

    rather to a parameter that needs to be filled-in in order to treat stock as an option. The approach

    in this paper is to modify the Black-Scholes formula itselfto adjust for the reasons it does not

    represent the effect of leverage in the first place.

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    9/25

    Carbonell 9

    Lets consider the scenario of a stock which is a levered position on asset, asdescribed in the previous section. The price of

    follows a lognormal distribution of returns or

    Geometric Brownian Motion. Let be the spot price of, and the debt minus excess cash inper share terms.

    It follows that:

    (2.1)Where 0,1. Letbe a derivative on. Applying the multi-variable extension ofIts Lemma where , we get:

    12 We define the portfolio

    with -1 derivative, and

    shares of

    . Most likely there will

    be no shares ofavailable to trade, so we build these shares synthetically using ,where is a comparable long position in debt that yields.

    The value of portfolio is therefore given by:

    Consequently:

    12 The term cancels out, thus the portfolio is riskless and yields the risk-free rate:

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    10/25

    Carbonell 10

    Substituting in the previous equations:

    12 So that: 12 (2.2)The equation above is an adjusted version of the Black-Scholes-Merton general

    differential equation, where is a derivative on ,and . We verify that for 0theequation reduces to the general Black-Scholes-Merton equation.

    The specific case of a European call is a function such that, when : max , 0 Replacing for we get:

    max , 0We verify in the equation that a call option on with strike is equivalent to a call

    option on

    with strike price

    , where

    . As both call options have the

    same payoff in any possible scenario, their value has to be the same. Given thatfollows thelognormal distribution we can directly apply Black-Scholes equation on. Thus the solution fora price is:

    1

    /2

    (2.3)

    In this equation the parameter is the standard deviation of .

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    11/25

    Carbonell 11

    Part 3: Experimental Results with Adjusted Black-Scholes formula

    In this section we assess how well the proposed model fits actual implied volatilities on

    S&P 500. To do so, first we need to estimate the leverage parameter for the aggregate of

    companies in the index. Our initial assumption is that the underlying productive assets present

    lognormal returns. We define these underlying assets as the following:

    A = Cash balance needed to operate + Non-cash net working capital + Fixed assets and intangibles

    To estimate the value of the unlevered assets, we start with market capitalization, add the

    liabilities tied to those assets, and subtract excess cash. We decide to include along with long

    term debt other long term liabilities, given that the market value of equity is discounting these

    liabilities from the underlying assets. To estimate excess cash we assume that on average, an

    unlevered operation needs to have access to cash to cover three months of SG&A expenses. Thus

    we define overall net debt as follows:

    Net Debt = Debt Excess Cash

    Where:

    Debt = Current/Short Term Debt + Long Term Debt + Other Long Term Liabilities

    Excess Cash = Cash and Equivalents + Short Term InvestmentsS&GA * 3/12

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    12/25

    Carbonell 12

    The following table shows aggregate financial data from stocks in S&P 500:

    Fig. 2.1

    Portfolio Overall

    # Tickers 500

    Market Cap 14,978,890,000

    Interest Expense 199,699,175

    Short/Current Debt 1,997,490,702

    Long Term Debt 4,298,836,037

    Other Non-Current Liabilities 4,904,666,364

    Cash and Equivalents 4,615,930,453

    Short Term Investments 519,325,825

    SG&A 2,015,029,063

    Source: Financial statements from Yahoo! Finance, 06/21/2013.

    The result of our calculation places Net Debt at 6,569,494,091or 44% of market

    capitalizationwith prices as of June 21st2013.

    To assess implied volatilities we look at prices for call options on the ETF ticker SPY for

    December 2014 and 2015. We assume a Risk-free rate of 0.5% for all maturities, dividend yield

    of 1.9%, and an average interest on net debt of 1.65% which corresponds to 5-year AAA.

    Current price of SPY is $159.59, thus becomes $69.99.

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    13/25

    Carbonell 13

    Figures 2.1a and 2.1b show the implied volatilities of options using respectively the

    standard and adjusted calculations of Black-Scholes:

    0

    0.2

    0.4

    0.6

    0.8

    1

    1.2

    0 50 100 150 200 250 300

    ImpliedVolatility

    Strike Price

    Fig. 2.1a - Standard Black-Scholes

    2014 2015

    0

    0.2

    0.4

    0.6

    0.8

    1

    1.2

    0 50 100 150 200 250 300

    ImpliedVolatility

    Strike Price

    Fig. 2.1b - Adjusted Black-Scholes

    2014 2015

    However we may still be underestimating the full effect of leverage. There are situations

    still not accounted for, such as operational leases, which are one type of financial commitment

    that does not appear on balance sheets. If we plug a value of 2we get a flatter fit for prices:

    0

    0.2

    0.4

    0.6

    0.8

    1

    1.2

    0 50 100 150 200 250 300

    ImpliedVolatility

    Strike Price

    Fig. 2.1a - Standard Black-Scholes

    2014 2015

    0

    0.2

    0.4

    0.6

    0.8

    1

    1.2

    0 50 100 150 200 250 300

    ImpliedVolatility

    Strike Price

    Fig. 2.2b - Adjusted Black-Scholes, Lambda=2

    2014 2015

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    14/25

    Carbonell 14

    Comparing graphs 2.1a with 2.1b, 2.2b we see that our adjusted calculation for Black-

    Scholes reduces the dispersion in implied volatilities, and is therefore a better fit for real prices.

    The following chart further illustrates how dispersion in implied volatilities is reduced:

    Fig. 2.3

    Option Method Strike=50 Strike=260 Ratio

    December 2014 Standard B.S. 0.76 0.15 1 : 4.94

    Adjusted, D=70 (44% of S) 0.39 0.11 1 : 3.50

    Adjusted, D=159.59 (100% of S) 0.24 0.08 1 : 2.86

    Option Method Strike=30 Strike=250 Ratio

    December 2015 Standard B.S. 1.01 0.16 1 : 6.50

    Adjusted, D=70 (44% of S) 0.43 0.11 1 : 3.87

    Adjusted, D=159.59 (100% of S) 0.25 0.08 1 : 3.06

    The fact that the implied volatility lines are not completely flattened means that this

    distribution leaves room for other causes of accelerated market declines, whether systemic (such

    as stochastic volatility and interest rates), or non-systemic (such as market drops that are due to

    external shocks or single discrete events).

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    15/25

    Carbonell 15

    Part 4: An alternative to CAPM

    Let

    , , , be the distribution of returns for the overall market, and

    , , , the distribution of returns for a stock, where is defined as our distributionof returns. Let be the risk-free rate in continuous compounding terms.

    The current value of the market is given by, where represents themarkets aggregate capital structureas defined previously. The stock price is .

    The unlevered assetsandfit the following equations:

    Lets consider a portfolio with -1 shares ofand shares of. Thevalue of is given by:

    It follows that:

    Now, the terms and follow the same distribution0,1and are positivelycorrelated. They do not cancel out directly, but tend to do so in a portfolio that has many

    for

    different stocks:

    lim = 0

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    16/25

    Carbonell 16

    In other words, the terms and are diversified away. Thus becomes a risk-freeportfolio. Consequently, this risk-free portfolio should yield the risk-free rate:

    Combining the previous equations:

    Dividing byand rearranging, we get to our model alternative to CAPM:

    (4.1)Notice how this equation is similar to CAPM, yet here the parameters belong to our

    distribution,, ,. To compare this model against CAPM we need first to express theexpected return and standard deviation in CAPMs terms, where return is defined as 1.The expected return on the stock for 1is the expected value of 1.

    From equation (1.8):

    1 1 +

    1 1 (4.2)

    From equation (1.13):

    1 +/ 1 (4.3)

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    17/25

    Carbonell 17

    Using equations (4.1), (4.2) and (4.3), the following table (4.9) illustrates expected

    returns and volatility expressed in CAPMs terms. We show the results for values of

    0.1, 0.2, 0.03, 0.05.Table 5.9

    0.10 0.15 0.20 0.25 0.30 0.35 0.40 0.45 0.50 0.065 0.0825 0.1 0.1175 0.135 0.1525 0.17 0.1875 0.205For =0.7:

    E(R-1) 7% 8% 10% 13% 15% 12% 21% 25% 29%

    Std. Dev. 0.08 0.12 0.16 0.21 0.26 0.31 0.37 0.44 0.52

    For =1.0:

    E(R-1) 7% 10% 13% 16% 20% 24% 28% 33% 39%Std. Dev. 0.11 0.17 0.23 0.29 0.37 0.45 0.53 0.63 0.74

    For =1.3:

    E(R-1) 8% 11% 15% 19% 24% 29% 35% 42% 49%

    Std. Dev. 0.14 0.22 0.30 0.38 0.48 0.58 0.70 0.82 0.96

    Graphically:

    0%

    10%

    20%

    30%

    40%

    50%

    60%

    0.00 0.20 0.40 0.60 0.80 1.00 1.20

    ExpectedValueof(R-1)

    Standard Deviation of (R-1)

    Fig. 5.9

    =0.7

    =1

    =1.3

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    18/25

    Carbonell 18

    Results differ from CAPM since it would predict one straight line independent of. Theassumption from CAPM that conflicts with our model is that an investor seeks to optimize the

    tradeoff between the expected return

    1and volatility

    1. This is not the case

    in our model, where tradeoffs between and are instead consequences of non-arbitrageconditions on a risk-free portfolio. The key reason for a difference is that the volatility 1does not fully characterize the shape of the distribution of returns. It turns out thattwo distributions of returns with same variance may still have a different shapeand

    consequently different expected returns. Graphically, as the CAPM investor trades its portfolio to

    move along the CAPMs Security Market Line, the volatility 1is kept constant. Butthe probability distribution is nevertheless changed, and accordingly expected return is modified.

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    19/25

    Carbonell 19

    Part 5: Effect of Capital Structure in the CAPM model

    Penman, Richardson and Tuna (2005) have shown that leverage is negatively associated

    with returns, after adjusting for differences in Enterprise Book-to-Price value. The purpose of

    this section is to derive analytically that leverage is negatively correlated with CAPM risk-

    adjusted returns.

    In the previous section we showed that the tradeoff between returns and volatility is

    governed by equation 4.1, and using equations 4.3 and 4.8 we show that our model contradicts

    CAPM. A graphical interpretation for this finding is that different stocks will show a different

    slope for the line that connects the stock with the risk free rate:

    0%

    1%

    2%

    3%

    4%

    5%

    6%

    7%

    0 0.05 0.1 0.15 0.2 0.25 0.3 0.35 0.4 0.45

    ExpectedValueofR-1

    Standard Deviation of (R-1)

    Fig. 5.1

    Stock

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    20/25

    Carbonell 20

    Under CAPM we would expect only one value for the slope across stocks. Graphically,

    increasing the slopemakes the expected return escape CAPMs line upwards. The value of theslope in CAPM is given by definition as:

    1 1 1 (5.2)Using equations (4.3), (4.8) and (5.2) we calculate the slope for the points in table 4.9:

    Table 5.3

    0.10 0.15 0.20 0.25 0.30 0.35 0.40 0.45 0.50=0.7 0.474 0.463 0.465 0.471 0.478 0.485 0.491 0.495 0.498

    =1.0 0.391 0.409 0.426 0.441 0.454 0.465 0.474 0.481 0.486

    =1.3 0.346 0.380 0.405 0.425 0.441 0.454 0.465 0.474 0.480

    Table 5.3 shows higher slope values for stocks with lower leverage, and an apparent

    general tendency to increase the slope as underlying asset volatility increases. In the steps that

    follow we derive analytically the impact of in the slope.Let

    ,

    ,

    ,

    be the distribution of returns for the market and

    , , , the distribution of returns for a stock. We substitute in (5.2) with (4.2) and (4.3): + 1 1 1+/ 1 (5.3)Rearranging, and substituting using equation (4.1):

    1

    1 1

    ++/

    1

    (5.4)

    Deriving over: 1

    (5.5)

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    21/25

    Carbonell 21

    The sign of the derivative on in equation (5.5) is given by the sign of , whereis the risk-free rate and is the interest rate on net debt. Unless the firm piles cash in excess atno or very little interest,

    will be higher than the risk-free rate, and thus the derivative will be

    negative. Yet normally we would expect companies to place excess cash in short term securities

    that yield at least the risk-free rate. As this derivative is negative, it means that decreasing

    leverage increases the slope, making the stock escape the CAPMs security line upwards. If a firm could borrow at the risk-free rate the derivative of would cancel, in that case

    the slope would not depend on leverage. To illustrate why changes when the risk-free rateand the yield of debt are different, lets imagine that we are managing a levered company. We

    have $100 that we can use for either invest in risk-free to add to our treasury, or pay off some of

    our debt. An outsider would prefer risk-free debt than lending to us; but from our perspective, we

    could consider both as risk-free investments as neither will add volatility to our holding. Yet

    paying off the debt offers a return instead of. Consequently, doing so would improve ourposition in terms of the tradeoff between risk and expected returns, measured respectively as

    standard deviation and expected value of 1.

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    22/25

    Carbonell 22

    Part 6: Experimental results with the Fama-French portfolios

    The Fama-French three-factor model provides an example of portfolios that escape the

    CAPMs Security Market Line.Empirical results show that portfolios with higher book-to-price

    value or smaller companies present higher average returns. The notation for the Fama-French

    model is as follows:

    ( ) . . The graphical interpretation of this formula is that stocks with SMB or HML

    characteristic will show a higher slope, as defined in equation 5.2.In the following experiment we download the financial statements and historical prices ofthe stocks in S&P 500 and in Russell 2000, and estimate the slope for the four quadrants ofSmall/Big and High/Low.

    For each stock, the return on the underlying assets in given by:

    + + +

    (6.1)

    For small intervals of time, we can assume:

    + (6.2)Rearranging equation 6.10 and substituting using 6.11 and 1.2 we get:

    1 1 (6.3)The return is directly available from the historical adjusted closing prices. Usingformula (6.3) we can estimate the corresponding return on the underlying asset. The volatility

    parameter of each stock is given by the standard deviation of. We calculate the of theaggregate of a portfolio as the average of its stocks weighted by market capitalization.

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    23/25

    Carbonell 23

    Table (6.4) shows the data for the aggregate portfolios:

    Fig. 6.4

    Portfolio Big High Big Low Small High Small Low Overall

    # Tickers 172 328 998 841 2,339

    Market Cap 4,611,000,000 10,367,890,000 660,101,190 879,072,320 16,518,063,510

    Interest Expense 133,145,964 66,553,211 20,603,877 16,143,088 236,446,140

    Short/Current Debt 1,725,755,524 271,735,178 153,757,480 37,154,904 2,188,403,086

    Long Term Debt 2,710,081,840 1,588,754,197 261,597,705 227,977,876 4,788,411,618

    Other Non-Current Liabilities 4,154,758,958 749,907,406 325,524,621 67,972,100 5,298,163,085

    Cash and Equivalents 3,920,606,669 695,323,784 365,284,372 94,447,737 5,075,662,562

    Short Term Investments 157,144,811 362,181,014 23,760,318 19,900,860 562,987,003

    Total Assets 21,491,280,311 7,491,721,196 2,231,830,147 746,861,137 31,961,692,791

    Total Liabilities 17,834,624,946 4,826,549,577 1,678,600,083 530,115,824 24,869,890,430

    Weekly Sigma * Market Cap 106,880,762 253,887,186 22,815,951 36,878,053 420,461,952

    SG&A 763,621,264 1,251,407,799 176,909,871 157,601,511 2,349,540,445

    Source: Financial statements from Yahoo! Finance, 06/21/2013.

    We estimate Debt, Net Debt and in the same way as in section 3. To estimate ourparameterwe look directly at the ratio between interest expense and Debt.

    Table (6.5) shows the estimates, all values per annum:

    Fig. 6.5

    Portfolio Big High Big Low Small High Small Low Overall Big Small High Low 0.1671 0.1766 0.2492 0.3025 0.1836 0.1737 0.2797 0.1774 0.1864 0.0154 0.0252 0.0274 0.0473 0.0191 0.0177 0.0336 0.0163 0.0277 2.0201 1.1800 1.6000 1.2937 1.4373 1.4386 1.4250 1.9675 1.1888

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    24/25

    Carbonell 24

    We assume a Risk-free rate of 0.50% and =0.04. Table (6.6) shows the expectedreturn, standard deviation, and the resulting alpha on a CAPM regression. To calculate the

    expected return and standard deviation we use formulas (4.2) and (4.3).

    Fig. 6.6

    Portfolio Big High Big Low Small High Small Low Overall

    Expected return (R-1) 0.0895 0.0612 0.1228 0.1340 0.0756

    Std. Dev. of (R-1) 0.3578 0.2217 0.4404 0.4464 0.2816

    Alpha -0.52% 0.06% 0.73% 1.70% 0.00%

    Table (6.6) shows a premium for small over big companies. The premium becomes

    negative for Value companies, those with high book-to-price. However, from table (6.5) we see

    that these high book-to-price portfolios are more highly levered than the others, and as shown in

    equation (5.6) there is a negative premium brought by leverage.

    We can adjust the results to leave out the effect of leverage. For this we calculate the

    expected returns and volatility of the portfolios using 1.44, the leverage of the overallmarket. Table (6.7) shows the result comparing Big versus Small, and High versus Low:

    Fig. 6.7

    Portfolio Adj. Big Adj. Small Adj. High Adj. Low

    Expected return (R-1) 0.0707 0.1321 0.0734 0.0734

    Std. Dev. Of (R-1) 0.2653 0.4519 0.2715 0.2864

    Alpha -0.08% 1.38% 0.03% -0.34%

    Once adjusting for leverage, table 6.7 shows the premiums for Small versus Big, and for

    High versus Low. The differences in these portfolios are given by the parameters

    ,,that

    characterize the shape of the distributions. From table (6.5) we see that smaller firms present

    higher volatility of their unlevered assets, and high book-to-price firms have lower costs of debt.

    These characteristics modify risk in a way that is not fully captured by CAPM, translating into

    different slopes on CAPM as we apply equation (5.4).

  • 8/11/2019 An Alternative Model for Risk-Adjusted Returns: Effect of Capital Structure on Returns, Derivative Pricing and Volat

    25/25

    Carbonell 25

    Works Cited

    Modigliani, Franco; Miller, Merton. The Cost of Capital, Corporation Finance and the Theory of

    Investment. The American Economic Review, 1958.

    Black, Fischer; Scholes, Myron. The Pricing of Options and Corporate Liabilities. Journal of Political

    Economy 81 (3): 637654.

    Merton, Robert. Theory of Rational Option Pricing. Bell Journal of Economics and Management Science

    4 (1): 141183. doi: 10.2307/3003143.

    Fama, Eugene F.; French, Kenneth R. (1993). Common Risk Factors in the Returns on Stocks and Bonds.

    Journal of Financial Economics 33 (1): 356. doi:10.1016/0304-405X(93)90023-5

    John C. Cox, Stephen A. Ross, and Mark Rubinstein. 1979. Option Pricing: A Simplified Approach.

    Journal of Financial Economics 7: 229-263

    Robert Geske. 1978. The Valuation of Compound Options. Journal of Financial Economics 7: 63 -81.

    Stephen H. Penman, Scott A. Richardson, Irem Tuna. 2005. The Book-to-Price Effect in Stock Returns:

    Accounting for Leverage. The Rodney L. White Center for Financial Research at Wharton

    School.

    Hull, John C. (2008). Options, Futures and Other Derivatives(7th Ed.). Prentice Hall. ISBN 0-13-

    505283-1.

    Tsay, Ruey S. (2002).Analysis of Financial Time Series. John Wiley & Sons, Inc. ISBN 0-471-41544-8.