Equity Risk Premium (US).
First metric is difference between the geometric average of historical rates of returnable on equity market and 10-years Treasury Bonds - 9.26% and 4.97% respectively (for the period 1928-2009). Premium is equal 4.29% (see Historical Returns on Stocks, Bonds and Bills - United States, for instance).
Second one - difference between current or expected Earn-Price ratio and current 10-years Treasury Bonds Yield (we used current Earn-Price ratio). It's aproximately 4.09%. If we assume that expected P/E is equal 14, given this, we get 4.52%.
At the third, Implied Equity Risk Premium. Parameters used in model and results see in following table.
So we have three estimates of equity risk premium, which are enough closely each to other. Let us assume that risk premium is 4.67% and expected rate of return on equity is equal 7.75% (free risk "plus" risk premium) for US market.Table 1: Implied Equity Risk Premium (US)At Nov 25th 2010.
S&P 500 INDEX (20-Day Average), pts 1199.58 Dividends and Buybacks Trailing 12-m, pts 48.2 Expected growth rate in earnings for next 5-y, % 7.2 Expected growth rate in the long term, % 2.84 CBOE Interest Rate 10-Year (5-Day Average), % 2.84 Expected income rate, % 7.51 Implied Equity Risk Premium, % 4.67
Sources: finance.yahoo.com, standardandpoors.com, damodaran.comCalculations: invest2russia.blogspot.com
Country Risk Rates.
There are many approaches to estimate Country Risk Premia. We use following ones: approach based on Moody's Long-Term Credit Rating, based upon AAA-JPM CEMBI yield spread market volatility adjusted and upon the CDS-rates volatility adjusted.
Table 2: Bonds and rates
Country Moody's LT Rating 10Y-Gov bond local currency, % JPM CEMBI, pts CDSs, % Brazil Baa3 12.50 5.94 1.15 China A1 3.99 7.99 0.74 Hong Kong Aa2 2.66 4.78 0.43 India Ba2 8.38 5.34 1.26 Indonesian Ba2 7.50 7.15 1.02 Mexico Baa1 6.27 5.75 1.18 Russia Baa1 7.73 5.79 1.63 Australia Aaa 5.500
0.83 Japan Aa2 1.160
0.61 U.K. Aaa 3.361
0.70 USA Aaa 2.91
Sources: wsj.com, markit.com, bloomberg.com
Table 3: Equity Markets (local currency)
Country Index Risk, % P/E E/P, % Brazil IBOV 17.85 13.75 7.28 China SHSZ300 26.41 18.95 5.28 Hong Kong HSI 15.84 11.75 8.51 India SENSEX 15.59 14.12 7.08 Indonesian INDEXCF 15.77 17.55 5.70 Mexico MEXBOL 12.71 17.48 5.72 Russia INDEXCF 15.30 8.76 11.41 Australia AS52 13.64 39.41 2.54 Japan TPX 17.31 15.62 6.40 U.K. UKX 15.15 16.87 5.93 USA SPX 15.34 14.89 6.72
Sources:bloomberg.com
Table 4: Equity Markets (US dollars)
Country Index Risk, % P/E E/P, % Brazil MXBR 22.47 12.47 8.02 China MXCN 17.02 14.59 6.85 Hong Kong MXHK 14.48 12.81 7.80 India MXIN 16.07 17.41 5.74 Mexico MXMX 17.35 19.70 5.08 Russia MXRU 19.72 8.13 12.31 Australia MXAU 13.85 16.34 6.12 Japan MXJP 17.53 15.50 6.45 U.K. MXGB 15.06 16.88 5.92 USA SPX 15.34 14.89 6.72
Sources:bloomberg.com
Table 5: Country Risk Premium
Country Based upon Moody's rating Based upon JPM CEMBI-AAA Spread Based upon JPM CEMBI-AAA Spread, Volatility adjusted Based upon CDSs, Volatility adjusted Brazil 3.00 1.44 5.45 6.47 China 1.35 3.49 7.43 3.51 Hong Kong 0.90 0.28 0.85 1.90 India 4.50 0.84 2.53 4.93 Indonesian 4.50 2.65
Mexico 2.40 1.25 3.77 5.08 Russia 2.40 1.29 4.39 7.18 Australia
3.13 Japan 0.90
3.11 U.K.
2.99 USA
0.00
Sources: damodaran.comCalculations: invest2russia.blogspot.com
Table 6: Total Risk Premium
Country Based upon Moody's rating Based upon JPM CEMBI-AAA Spread Based upon JPM CEMBI-AAA Spread, Volatility adjusted Based upon CDSs, Volatility adjusted Brazil 7.67 6.11 10.12 11.14 China 6.02 8.16 12.10 8.18 Hong Kong 5.57 4.95 5.52 6.57 India 9.17 5.51 7.20 9.60 Indonesian 9.17 5.92
Mexico 7.07 5.92 8.44 9.75 Russia 7.07 5.96 9.06 11.85 Australia 4.67
7.80 Japan 5.57
7.78 U.K. 4.67
7.66 USA 4.67
4.67
Calculations: invest2russia.blogspot.com
Table 7: Expected Rate of Return (free risk rate "plus" total premium)
Country Based upon Moody's rating Based upon JPM CEMBI-AAA Spread, Volatility adjusted Based upon CDSs, Volatility adjusted Average Brazil 10.51 12.96 13.98 12.48 China 8.86 14.94 11.02 11.61 Hong Kong 8.41 8.36 9.41 8.73 India 12.01 10.04 12.44 11.50 Indonesian 12.01
12.01 Mexico 9.91 11.28 12.59 11.26 Russia 9.91 11.90 14.69 12.17 Australia 7.51
10.64 9.08 Japan 8.41
10.62 9.52 U.K. 7.51
10.50 9.01 USA 7.51
7.51 7.51
Calculations: invest2russia.blogspot.com
What does it means? (Conclusion)
We can use these results as estimation of required rates of return for equity markets, for the risk weighting purposes and P/E forecasting.
Actual current P/E for S&P500 is equal 14.891 times earning. Expecting P/E is 13.32. Its very close to some forecasts. Russia has 8.22 current and 8.13 estimated P/E. It's close to actual ratio too. In other words 55 cents for one dollar of current profit in Russia is normal. Also Hong Kong trades near its P/E estimation.
Following our results, required rates of return on equity are 12.48, 11.61 and 11.5 for Brazil, China and India respectively. Current earn-prices marks are equal 8.02, 6.85 and 5.74. So Brazilian, Chinese and Indian companies should increase their profit. The expecting GDP's growth looks like the great opportunity for companies from these countries to demonstrate the rising of their earning. Otherwise if they will not use it Investors will be very disappointed (it looks very risky). In a nutshell there are no significant upside potential and very weak downside protection at this moment.
No comments:
Post a Comment