三個皮匠報告
政策庫
new
付費
搜索

絕對估值相對折現率和永續增長率的敏感性分析（元）-行業數據

絕對估值相對折現率和永續增長率的敏感性分析（元）
絕對估值相對折現率和永續增長率的敏感性分析（元）
根據以上主要假設條件，采用 FCFF 估值方法，得出公司價值區間為 58.89-62.99元，估值中樞為 60.82 元。
行業數據 下載Excel 下載圖片 原圖定位
圖片屬性
圖片格式：PNG 圖片大?。?6KB 圖片尺寸：1771*521
同報告圖片
 / 70
絕對估值相對折現率和永續增長率的敏感性分析（元）_第1頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第2頁
fOW5tOS7vXzplIDllK7otLnnlKh8566h55CG6LS555SofOeglOWPkei0ueeUqHzotKLliqHotLnnlKh8CnwtLS18LS0tfC0tLXwtLS18LS0tfAp8MjAyMHwwLjI4fDAuNDF8MC45MnwtMC4xN3wKfDIwMjF8MC40MXwwLjU5fDEuMzR8MC4wMXwKfDIwMjJ8MC41MXwwLjc4fDEuNjd8MC4xM3wKfDIwMjN8MC43MnwwLjk5fDEuOTV8MC4wNXwKfDIwMjR8MC44NHwxLjA4fDEuNzF8MC4yNnwKfDIwMjVRMXwwLjE5fDAuMjR8MC40NHwwLjE0fAoK6LWE5paZ5p2l5rqQ77yaV2luZO+8jOWbveS/oeivgeWIuOe7j+a1jueglOeptuaJgOaVtOeQhg==
絕對估值相對折現率和永續增長率的敏感性分析（元）_第3頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第4頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第5頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第6頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第7頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第8頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第9頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第10頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第11頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第12頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第13頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第14頁
5Lul5LiL5piv5o+Q5Y+W55qE5pWw5o2u5bm255Sf5oiQ55qE6KGo5qC877yaCgp8IOWOguWVhiAgIHwg5biC5Zy65Lu96aKdIHwKfCAtLS0tLS0gfCAtLS0tLS0tLSB8Cnwg6IGU5oOzICAgfCAyNS45JSAgICB8Cnwg5oOg5pmuICAgfCAyMS42JSAgICB8Cnwg5oi05bCUICAgfCAxNi4zJSAgICB8Cnwg6Iu55p6cICAgfCAxMC4xJSAgICB8Cnwg5a6P56KBICAgfCA2LjUlICAgICB8Cnwg5Y2O56GVICAgfCA2LjMlICAgICB8Cnwg5YW25LuWICAgfCAxMy4yJSAgICB8CgrotYTmlpnmnaXmupDvvJpHYXJ0bmVy77yM5Zu95L+h6K+B5Yi457uP5rWO56CU56m25omA5pW055CG
絕對估值相對折現率和永續增長率的敏感性分析（元）_第15頁
fCDlk4HniYwgICB8IOW4guWcuuS7veminSB8CnwtLS0tLS0tLXwtLS0tLS0tLS0tfAp8IOiBlOaDsyAgIHwgMzUlICAgICAgfAp8IOWNjuS4uiAgIHwgMTElICAgICAgfAp8IOaDoOaZriAgIHwgOSUgICAgICAgfAp8IOi9r+mAmuWKqOWKm++8iOWQjOaWueiuoeeul+acuu+8iSB8IDklICAgICAgIHwKfCDljY7noZUgICB8IDglICAgICAgIHwKfCDlhbbku5YgICB8IDMwJSAgICAgIHwKCui1hOaWmeadpea6kO+8mkNhbmFseXPvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
絕對估值相對折現率和永續增長率的敏感性分析（元）_第16頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第17頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第18頁
fCDkupHnu4jnq6/luILlnLrlh7rotKfph4/ljaDmr5QgfCDkuK3lhbQgfCDljYfohb4gfCDmt7Hkv6HmnI0gfCDplJDmjbcgfCDogZTmg7MgfCDlhbbku5YgfAp8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8Cnwg5Y2g5q+UIHwgMjEuNCUgfCAxOC45JSB8IDcuNCUgfCA1LjYlIHwgNS40JSB8IDQxLjMlIHwKCui1hOaWmeadpea6kO+8mklEQ++8jOWbveS/oeivgeWIuOe7j+a1jueglOeptuaJgOaVtOeQhg==
絕對估值相對折現率和永續增長率的敏感性分析（元）_第19頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第20頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第21頁
fCDlhajnkIPmnI3liqHlmajluILlnLrku73pop0gfCBPRE0gRGlyZWN0IHwg5oi05bCUIHwg6LaF5b6uIHwgSFBFIHwg5rWq5r2uIHwg6IGU5oOzIHwg5YW25LuWIHwKfCAtLS0gfCAtLS0gfCAtLS0gfCAtLS0gfCAtLS0gfCAtLS0gfCAtLS0gfCAtLS0gfAp8IDIwMjTlubQgfCA0Mi4wJSB8IDkuOSUgfCA4LjAlIHwgNi4wJSB8IDUuOSUgfCA1LjMlIHwgMjIuOSUgfAoK6LWE5paZ5p2l5rqQ77yaSURD77yM5Zu95L+h6K+B5Yi457uP5rWO56CU56m25omA5pW055CG
絕對估值相對折現率和永續增長率的敏感性分析（元）_第22頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第23頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第24頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第25頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第26頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第27頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第28頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第29頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第30頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第31頁
fCAgfCDljaDmr5QgfAp8LS0tfC0tLXwKfCDmlbDmja7kuK3lv4PkuqTmjaLmnLogfCA1MyUgfAp8IOmdnuaVsOaNruS4reW/g+S6pOaNouacuiB8IDQ3JSB8CgrotYTmlpnmnaXmupDvvJrkuK3llYbmg4XmiqXnvZHvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
絕對估值相對折現率和永續增長率的敏感性分析（元）_第32頁
fCDljY7kuLogfCDmlrDljY7kuIkgfCDplJDmjbfnvZHnu5wgfCDmgJ3np5EgfCDkuK3lhbTpgJrorq8gfCDlhbbku5YgfAp8LS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tLS18LS0tLS0tfC0tLS0tLS0tLS18LS0tLS0tfAp8IDM1LjglIHwgMzIuNCUgfCAxNC42JSB8IDQuOCUgfCAyLjElIHwgMTAuMyUgfAoK6LWE5paZ5p2l5rqQ77ya5Lit5ZWG5oOF5oql572R77yM5Zu95L+h6K+B5Yi457uP5rWO56CU56m25omA5pW055CG
絕對估值相對折現率和永續增長率的敏感性分析（元）_第33頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第34頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第35頁
fCDliIbnsbsgICAgICAgICAgIHwg5Y2g5q+UICB8CnwtLS0tLS0tLS0tLS0tLS0tfC0tLS0tLXwKfCDmoYzpnaLlvI/lt6XmjqfmnLogICB8IDIyLjElfAp8IOW3peS4muS4u+adv1zltYzlhaXlvI/mnb/ljaEgfCAzNC4zJXwKfCDml6Dpo47miYfltYzlhaXlvI/lt6XmjqfmnLogfCAxOC4yJXwKfCDlt6XkuJrlubPmnb/kuI5ITUkgICB8IDEzLjElfAp8IOihjOS4muS4k+acuiAgICAgICB8IDEyLjQlfAoK6LWE5paZ5p2l5rqQ77yaSURD77yM5Zu95L+h6K+B5Yi457uP5rWO56CU56m25omA5pW055CG
絕對估值相對折現率和永續增長率的敏感性分析（元）_第36頁
fCDljoLllYYgfCDluILlnLrku73pop0gfAp8LS0tLS0tfC0tLS0tLS0tLS18Cnwg56CU56WlIHwgMzMuNiUgICAgfAp8IOeglOWNjiB8IDQwLjMlICAgIHwKfCDmtarljY4gfCA1LjYlICAgICB8Cnwg5Y2O5YyX5bel5o6nIHwgNS4xJSAgICAgfAp8IOivuui+vuS9syB8IDQuMiUgICAgIHwKfCDlhbbku5YgfCAxMS4yJSAgICB8CgrotYTmlpnmnaXmupDvvJpJREMsIOWbveS/oeivgeWIuOe7j+a1jueglOeptuaJgOaVtOeQhg==
絕對估值相對折現率和永續增長率的敏感性分析（元）_第37頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第38頁
fCDlubTku70gfCDlhajnkINQQUPluILlnLrop4TmqKHvvIjkur/nvo7lhYPvvIkgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tfAp8IDIwMjQgfCAzNi4xNiAgICAgICAgICAgICAgICAgICAgfAp8IDIwMzEgfCA3NS43NCAgICAgICAgICAgICAgICAgICAgfAoK6LWE5paZ5p2l5rqQ77yaUVlSZXNlYXJjaO+8jOWbveS/oeivgeWIuOe7j+a1jueglOeptuaJgOaVtOeQhg==
絕對估值相對折現率和永續增長率的敏感性分析（元）_第39頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第40頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第41頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第42頁
5oqx5q2J77yM5oiR5peg5rOV5o+Q5Y+W5Zu+54mH5Lit55qE5pWw5o2u5oiW55Sf5oiQ6KGo5qC844CC6K+35oKo5o+Q5L6b5paH5a2X5L+h5oGv77yM5oiR5Lya5bC95Yqb5biu5Yqp5oKo44CC
絕對估值相對折現率和永續增長率的敏感性分析（元）_第43頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第44頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第45頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第46頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第47頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第48頁
fCDlm73lrrYgIHwg5Y2g5q+U77yIJe+8iSB8IAp8LS0tLS0tfC0tLS0tLS0tLXwgCnwg576O5Zu9ICB8IDM0JSB8IAp8IOS4reWbvSAgfCAzNiUgfCAKfCDoi7Hlm70gIHwgMTUlIHwgCnwg5Y2w5bqmICB8IDYlIHwgCnwg5Yqg5ou/5aSnIHwgNSUgfCAKfCDlhbbku5YgIHwgNCUgfCAK6LWE5paZ5p2l5rqQ77yaRnJvc3QgJiBTdWxsaXZhbu+8jOWbveS/oeivgeWIuOe7j+a1jueglOeptuaJgOaVtOeQhg==
絕對估值相對折現率和永續增長率的敏感性分析（元）_第49頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第50頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第51頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第52頁
| 年份 | 中国加速计算服务器市场规模 |
|------|--------------------------|
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |                          |
|      |
絕對估值相對折現率和永續增長率的敏感性分析（元）_第53頁
fCBPRE0gRGlyZWN0IHwg6LaF5b6uIHwg5oi05bCUIHwg5rWq5r2uIHwgSFBFIHwg6Iux5Lyf6L6+IHwg5YW25LuWIHwKfCA6LS06IHwgOi0tOiB8IDotLTogfCA6LS06IHwgOi0tOiB8IDotLTogfCA6LS06IHwKfCA1Ny45JSB8IDguNyUgfCA2LjclIHwgNi42JSB8IDQuMyUgfCAzLjclIHwgMTIuMSUgfAoK6LWE5paZ5p2l5rqQ77yaSURD77yM5Zu95L+h6K+B5Yi457uP5rWO56CU56m25omA5pW055CG
絕對估值相對折現率和永續增長率的敏感性分析（元）_第54頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第55頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第56頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第57頁
fCDlubTku70gfCDmr5vliKnnjofvvIgl77yJIHwg5YeA5Yip546H77yIJe+8iSB8CnwtLS0tLS18LS0tLS0tLS0tLXwtLS0tLS0tLS0tfAp8IDIwMjAgfCAxNi40JSAgICB8IDcuNSUgICAgIHwKfCAyMDIxIHwgMTYuNiUgICAgfCA3LjMlICAgICB8CnwgMjAyMiB8IDE1LjMlICAgIHwgMy45JSAgICAgfAp8IDIwMjMgfCAxMS45JSAgICB8IDAuOSUgICAgIHwKfCAyMDI0IHwgMTYuOSUgICAgfCA1LjIlICAgICB8CnwgMjAyNVExIHwgMjAuNCUgICAgfCA4LjMlICAgICB8CgrotYTmlpnmnaXmupDvvJpXaW5k77yM5Zu95L+h6K+B5Yi457uP5rWO56CU56m25omA5pW055CG
絕對估值相對折現率和永續增長率的敏感性分析（元）_第58頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第59頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第60頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第61頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第62頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第63頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第64頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第65頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第66頁
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
絕對估值相對折現率和永續增長率的敏感性分析（元）_第67頁
5aW955qE44CCCgp8IOaDheaZr+WIhuaekCB8IDIwMjMgfCAyMDI0IHwgMjAyNUUgfCAyMDI2RSB8IDIwMjdFIHwKfC0tLXwtLS18LS0tfC0tLXwtLS18LS0tfAp8ICoq5LmQ6KeC6aKE5rWLKiogfCAgfCAgfCAgfCAgfCAgfAp8IOiQpeS4muaUtuWFpe+8iOeZvuS4h+WFg++8iSB8IDMsNjY1IHwgNCwwMzQgfCA0LDg4NCB8IDUsNjkwIHwgNiw1NzMgfAp8ICgrLy0gJSkgfCAyMC45JSB8IDEwLjElIHwgMjEuMSUgfCAxNi41JSB8IDE1LjUlIHwKfCDlh4DliKnmtqbvvIjnmb7kuIflhYPvvIkgfCAzMyB8IDEyNSB8IDQxNiB8IDUzOCB8IDY2MCB8CnwgKCsvLSAlKSB8IC03Mi40JSB8IDI4MC43JSB8IDIzMi45JSB8IDI5LjMlIHwgMjIuNyUgfAp8IOaRiuiWhEVQUyB8IDAuMTMgfCAwLjUwIHwgMS42NiB8IDIuMTQgfCAyLjYzIHwKfCAqKuS4reaAp+mihOa1iyoqIHwgIHwgIHwgIHwgIHwgIHwKfCDokKXkuJrmlLblhaXvvIjnmb7kuIflhYPvvIkgfCAzLDY2NSB8IDQsMDM0IHwgNCw4NDMgfCA1LDYwNCB8IDYsNDMzIHwKfCAoKy8tICUpIHwgMjAuOSUgfCAxMC4xJSB8IDIwLjElIHwgMTUuNyUgfCAxNC44JSB8Cnwg5YeA5Yip5ram77yI55m+5LiH5YWD77yJIHwgMzMgfCAxMjUgfCAzMDEgfCA0MDAgfCA0OTYgfAp8ICgrLy0gJSkgfCAtNzIuNCUgfCAyODAuNyUgfCAxNDAuNyUgfCAzMy4xJSB8IDI0LjAlIHwKfCDmkYroloRFUFPvvIjlhYPvvIkgfCAwLjEzIHwgMC41MCB8IDEuMjAgfCAxLjU5IHwgMS45OCB8CnwgKirmgrLop4LnmoTpooTmtYsqKiB8ICB8ICB8ICB8ICB8ICB8Cnwg6JCl5Lia5pS25YWl77yI55m+5LiH5YWD77yJIHwgMyw2NjUgfCA0LDAzNCB8IDQsODAzIHwgNSw1MjAgfCA2LDI5NSB8CnwgKCsvLSAlKSB8IDIwLjklIHwgMTAuMSUgfCAxOS4xJSB8IDE0LjklIHwgMTQuMCUgfAp8IOWHgOWIqea2pu+8iOeZvuS4h+WFg++8iSB8IDMzIHwgMTI1IHwgMTkxIHwgMjcwIHwgMzQ0IHwKfCAoKy8tICUpIHwgLTcyLjQlIHwgMjgwLjclIHwgNTIuNSUgfCA0Mi4wJSB8IDI3LjElIHwKfCDmkYroloRFUFMgfCAwLjEzIHwgMC41MCB8IDAuNzYgfCAxLjA4IHwgMS4zNyB8CnwgKirmgLvogqHmnKzvvIjnmb7kuIfogqHvvIkqKiB8IDI0OSB8IDI1MSB8IDI1MSB8IDI1MSB8IDI1MSB8CgrotYTmlpnmnaXmupDvvJrlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDpooTmtYs=
絕對估值相對折現率和永續增長率的敏感性分析（元）_第68頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第69頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第70頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第71頁
所屬報告： 智微智能-公司研究報告-物聯網數字化核心方案商智算業務打開第二成長曲線-250521（36頁）.pdf
打包全文圖表

相關數據

最新數據
聯系我們
  • 0731-84720580
  • sgpjbg002
  • 工作日 9:30 - 18:00
關于我們
侵權處理
關于我們

三個皮匠報告專業的行業報告下載站，每日更新，歡迎大家關注！

copyright@2008-2013 長沙景略智創信息技術有限公司版權所有
網站備案/許可證號：湘B2-20190120

客服
商務合作
小程序
服務號
折疊
午夜网日韩中文字幕,日韩Av中文字幕久久,亚洲中文字幕在线一区二区,最新中文字幕在线视频网站