can you please help me make a MARKET SECURITY MODEL (SML)

Equity RF Beta Rm CAPM RETURN ACTUAL RETURN OVER/UNDERVALUED Opening Price AMC US BA US CCLUS DALUS PFE US TUS UBER US AMZN 3.8 MSFT 3.3 TSLA 5.3 1,59% 1,59% 1,59% 1,59% 1,59% 1,59% 1,59% 1,59% 1,59% 1,59% 142,0% 169,0% 236,0% 151,0% 65,0% 74,0% 165,0% 112,0% 79,0% 201,0% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 27,73% 32,70% 45,04% 29,39% 13,56% 15,21% 31,97% 22,21% 16,13% 38,59% -8,76% Overvalued 2,47% Overvalued 3,98% Overvalued 2,66% Overvalued -0,37% Overvalued 0,70% Overvalued 2,74% Overvalued -2,00% Overvalued 0,10% Overvalued -8,00% Overvalued 6,18 211,95 21,61 43,24 34,82 28,77 59,29 112,05 113,56 104,39