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 9.60-10.36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?。?3KB 圖片尺寸：1771*525
同報告圖片
 / 79
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
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
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
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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5頁
fCDppbLmlpnkvIHkuJogfCDppbLmlpnplIDph4/vvIjkuIflkKjvvIkgfCDluILlnLrljaDmnInnjocgfAp8LS0tfC0tLXwtLS18Cnwg5paw5biM5pybIHwgMjkwMCB8IDklIHwKfCDmtbflpKcgfCAyMjAwIHwgNyUgfAp8IOeJp+WOnyB8IDE4MDAgfCA2JSB8Cnwg5rip5rCPIHwgMTUwMCB8IDUlIHwKfCDlj4zog57og44gfCAxMjAwIHwgNCUgfAp8IOato+WkpyB8IDExMDAgfCAzJSB8Cnwg5LiH5rqQIHwgOTAwIHwgMyUgfAp8IOemvuS4sCB8IDgwMCB8IDIlIHwKfCDpgJrlqIEgfCA3MDAgfCAyJSB8Cnwg5ZSQ5Lq656WeIHwgNjAwIHwgMiUgfAoK6LWE5paZ5p2l5rqQ77yaV2luZO+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
fCDlhbbku5YgIHwg54mn5Y6f6IKh5Lu9ICB8IOWPjOiDnuiDjiAgfCDmlrDluIzmnJsgIHwg5rip5rCPICB8IOWKm+a6kCAgfCDmraPlpKcgIHwg5LiH5rSy5Zu96ZmFICB8IOa1t+WkpyAgfCDlpKfljJflhpwgIHwg6YCa5aiBICB8CnwtLS18LS0tfC0tLXwtLS18LS0tfC0tLXwtLS18LS0tfC0tLXwtLS18LS0tfAp8IDQxLjAlIHwgMTUuNCUgfCA4LjclIHwgNy40JSB8IDYuMCUgfCA0LjAlIHwgNC43JSB8IDMuOSUgfCAzLjklIHwgMy4xJSB8IDIuMCUgfA==
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
fCBDUjXkvIHkuJogfCDljaDmr5QgfAp8LS0tLS0tLS18LS0tLS0tfAp8IOaWsOW4jOacmyAgIHwgOC41MCUgfAp8IOa1t+WkpyAgICAgfCA4LjIwJSB8Cnwg5rip5rCP6IKh5Lu9IHwgNy44MCUgfAp8IOWUkOS6uuelniAgIHwgMi4zMCUgfAp8IOemvuS4sOiCoeS7vSB8IDEuNDAlIHwKfCDlhbbku5YgICAgIHwgNzEuODAlIHwKCui1hOaWmeadpea6kO+8mldpbmTvvIzkuK3lm73ppbLmlpnlt6XkuJrljY/kvJrvvIzmlrDniafnvZHvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYA=
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
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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15頁
fCDlubTku70gfCDnjKrogokgfCDnpr3ogokgfCDniZvnvorogonlj4rlhbbku5YgfAp8LS0tLS0tfC0tLS0tLXwtLS0tLS18LS0tLS0tLS0tLS0tfAp8IDIwMDDlubQgfCA2NS4zMCUgfCAyMS4zMCUgfCAxMy40MCUgfAp8IDIwMjDlubQgfCA1Mi4xMCUgfCAzNS42MCUgfCAxMi4zMCUgfAoK6LWE5paZ5p2l5rqQ77ya5Yac5Lia5Yac5p2R6YOo77yM5Zu95L+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16頁
fCDlubTku70gfCDogonnlKjpuKHogonmtojotLnph4/lkIzmr5Tlj5jliqjvvIjljYPlkKjvvIkgfCDnjKrogonmtojotLnph4/lkIzmr5Tlj5jliqjvvIjljYPlkKjvvIkgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS18CnwgMjAxNyB8IC01MDAwICAgICAgICAgICAgICAgICAgICAgfCAtMTAwMDAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDE4IHwgLTEwMDAwICAgICAgICAgICAgICAgICAgICB8IC0xNTAwMCAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTkgfCAzMDAwICAgICAgICAgICAgICAgICAgICAgIHwgLTUwMDAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyMCB8IDIwMDAgICAgICAgICAgICAgICAgICAgICAgfCAtMTAwMDAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDIxIHwgMTAwMDAgICAgICAgICAgICAgICAgICAgICB8IDEwMDAwICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjIgfCAxMDAwICAgICAgICAgICAgICAgICAgICAgIHwgNTAwICAgICAgICAgICAgICAgICAgICAgICB8CgrotYTmlpnmnaXmupDvvJrpkqLogZTmlbDmja7vvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
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
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
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
fCDlubTku70gfCDkurrlnYfniZvogonmtojotLnph4/vvIjno4XvvIkgfCDkurrlnYfnjKrogonmtojotLnph4/vvIjno4XvvIkgfCDkurrlnYfpuKHogonmtojotLnph4/vvIjno4XvvIkgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS18LS0tLS0tLS0tLS0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS0tLS0tfAp8IDE5NjAgfCA4MCAgICAgICAgICAgICAgICAgICB8IDYwICAgICAgICAgICAgICAgICAgIHwgMzAgICAgICAgICAgICAgICAgICAgfAp8IDE5NjMgfCA4MiAgICAgICAgICAgICAgICAgICB8IDU4ICAgICAgICAgICAgICAgICAgIHwgMzIgICAgICAgICAgICAgICAgICAgfAp8IDE5NjYgfCA3OCAgICAgICAgICAgICAgICAgICB8IDU2ICAgICAgICAgICAgICAgICAgIHwgMzUgICAgICAgICAgICAgICAgICAgfAp8IDE5NjkgfCA3NSAgICAgICAgICAgICAgICAgICB8IDU0ICAgICAgICAgICAgICAgICAgIHwgMzggICAgICAgICAgICAgICAgICAgfAp8IDE5NzIgfCA4NSAgICAgICAgICAgICAgICAgICB8IDUyICAgICAgICAgICAgICAgICAgIHwgNDEgICAgICAgICAgICAgICAgICAgfAp8IDE5NzUgfCA4OCAgICAgICAgICAgICAgICAgICB8IDUwICAgICAgICAgICAgICAgICAgIHwgNDQgICAgICAgICAgICAgICAgICAgfAp8IDE5NzggfCA5MCAgICAgICAgICAgICAgICAgICB8IDQ4ICAgICAgICAgICAgICAgICAgIHwgNDcgICAgICAgICAgICAgICAgICAgfAp8IDE5ODEgfCA4NSAgICAgICAgICAgICAgICAgICB8IDQ1ICAgICAgICAgICAgICAgICAgIHwgNTAgICAgICAgICAgICAgICAgICAgfAp8IDE5ODQgfCA4MCAgICAgICAgICAgICAgICAgICB8IDQ0ICAgICAgICAgICAgICAgICAgIHwgNTMgICAgICAgICAgICAgICAgICAgfAp8IDE5ODcgfCA3OCAgICAgICAgICAgICAgICAgICB8IDQyICAgICAgICAgICAgICAgICAgIHwgNTYgICAgICAgICAgICAgICAgICAgfAp8IDE5OTAgfCA3NSAgICAgICAgICAgICAgICAgICB8IDQwICAgICAgICAgICAgICAgICAgIHwgNTkgICAgICAgICAgICAgICAgICAgfAp8IDE5OTMgfCA3MiAgICAgICAgICAgICAgICAgICB8IDM4ICAgICAgICAgICAgICAgICAgIHwgNjIgICAgICAgICAgICAgICAgICAgfAp8IDE5OTYgfCA3MCAgICAgICAgICAgICAgICAgICB8IDM2ICAgICAgICAgICAgICAgICAgIHwgNjUgICAgICAgICAgICAgICAgICAgfAp8IDE5OTkgfCA2OCAgICAgICAgICAgICAgICAgICB8IDM0ICAgICAgICAgICAgICAgICAgIHwgNjggICAgICAgICAgICAgICAgICAgfAp8IDIwMDIgfCA2NSAgICAgICAgICAgICAgICAgICB8IDMyICAgICAgICAgICAgICAgICAgIHwgNzEgICAgICAgICAgICAgICAgICAgfAp8IDIwMDUgfCA2MyAgICAgICAgICAgICAgICAgICB8IDMwICAgICAgICAgICAgICAgICAgIHwgNzQgICAgICAgICAgICAgICAgICAgfAp8IDIwMDggfCA2MCAgICAgICAgICAgICAgICAgICB8IDI4ICAgICAgICAgICAgICAgICAgIHwgNzcgICAgICAgICAgICAgICAgICAgfAp8IDIwMTEgfCA1OCAgICAgICAgICAgICAgICAgICB8IDI2ICAgICAgICAgICAgICAgICAgIHwgODAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTQgfCA1NiAgICAgICAgICAgICAgICAgICB8IDI0ICAgICAgICAgICAgICAgICAgIHwgODMgICAgICAgICAgICAgICAgICAgfAp8IDIwMTcgfCA1NSAgICAgICAgICAgICAgICAgICB8IDIyICAgICAgICAgICAgICAgICAgIHwgODYgICAgICAgICAgICAgICAgICAgfAp8IDIwMjAgfCA1NCAgICAgICAgICAgICAgICAgICB8IDIwICAgICAgICAgICAgICAgICAgIHwgODkgICAgICAgICAgICAgICAgICAgfAoK6LWE5paZ5p2l5rqQ77yaVVNEQe+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21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22頁
fCDlubTku70gfCDnjKrogonljaDmr5QgfCDnpr3ogonljaDmr5QgfCDniZvnvorogonlj4rlhbbku5bljaDmr5QgfAp8LS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tLS0tLXwKfCAyMDAw5bm0IHwgNjUuMzAlIHwgMjEuMzAlIHwgMTMuNDAlIHwKfCAyMDIw5bm0IHwgNTIuMTAlIHwgMzUuNjAlIHwgMTIuMzAlIHwKCui1hOaWmeadpea6kO+8muWGnOS4muWGnOadkemDqO+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23頁
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
fCDmr48xMDDlhYvlj6/po5/pg6jom4vnmb3otKjlkKvph48gfCDniZvogokgfCDpuKHogokgfCDnjKrogokgfAp8LS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS18LS0tLS0tfC0tLS0tLXwtLS0tLS18Cnwg5q+PMTAw5YWL5Y+v6aOf6YOo6ISC6IKq5ZCr6YePICAgfCAgICAgIHwgICAgICB8ICAgICAgfAoKCui1hOaWmeadpea6kO+8mueUn+WRveaXtuaKpe+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26頁
fOW5tOS7vXwg6Zu25ZSu55m+6LSn77yIJe+8iXwg6aSQ6aWu5pyN5Yqh77yIJe+8iXwKfC0tLXwtLS18LS0tfAp8MTk3MHwgODB8IDIwfAp8MTk4MHwgNzV8IDI1fAp8MTk5MHwgNzB8IDMwfAp8MTk5NXwgNjV8IDM1fAp8MjAwMHwgNjB8IDQwfAp8MjAwNXwgNTV8IDQ1fAp8MjAxMHwgNTB8IDUwfAp8MjAxNXwgNDV8IDU1fAp8MjAxOXwgNDB8IDYwfAoK6LWE5paZ5p2l5rqQ77yaTmF0aW9uYWwgQ2hpY2tlbiBDb3VuY2lsLCDlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
fCDlm73lrrYgICB8IOS6uuWdh+m4oeiCiea2iOi0uemHj++8iOWNg+WFiy/kurrvvIkgfAp8LS0tLS0tLS18LS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS18Cnwg5Lit5Zu9ICAgfCAxMC42NCAgICAgICAgICAgICAgICAgICAgfAp8IOe+juWbvSAgIHwgNTEuNzIgICAgICAgICAgICAgICAgICAgIHwKfCDml6XmnKwgICB8IDIyLjY2ICAgICAgICAgICAgICAgICAgICB8Cnwg5qyn55ufICAgfCAyMS42MyAgICAgICAgICAgICAgICAgICAgfAoK6LWE5paZ5p2l5rqQ77yaVVNEQe+8jOS4lueVjOmTtuihjO+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
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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30頁
5oqx5q2J77yM5oiR5peg5rOV5o+Q5Y+W5Zu+54mH5Lit55qE5pWw5o2u5oiW55Sf5oiQ6KGo5qC844CC6K+35ZGK6K+J5oiR5oKo6ZyA6KaB5LuA5LmI5L+h5oGv77yM5oiR5Lya5bC95Yqb5biu5Yqp5oKo44CC
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
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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32頁
55Sx5LqO5Zu+54mH5YaF5a656L6D5aSa77yM5oiR5rKh5pyJ5o+Q5Y+W5Yiw5YW35L2T55qE5pWw5o2u77yM5aaC5oKo6ZyA6KaB5o+Q5Y+W5Zu+54mH5Lit55qE5pWw5o2u77yM5oKo5Y+v5Lul5ZCR5oiR5o+Q5L6b6ZyA6KaB55qE5YaF5a6577yM5oiR5bCG5Li65oKo5o+Q5Y+W44CC
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
fCDml6XmnJ8gICB8IOaVtOm4oSB8IOWIhuWJsiB8IOa3seWKoOW3pSB8CnwtLS0tLS0tLXwtLS0tLS18LS0tLS0tfC0tLS0tLS0tfAp8IDE5NjIgICB8IDgwICAgfCAyMCAgIHwgMCAgICAgIHwKfCAxOTY1ICAgfCA3MCAgIHwgMzAgICB8IDAgICAgICB8CnwgMTk2OCAgIHwgNjAgICB8IDQwICAgfCAwICAgICAgfAp8IDE5NzEgICB8IDUwICAgfCA1MCAgIHwgMCAgICAgIHwKfCAxOTc0ICAgfCA0MCAgIHwgNjAgICB8IDAgICAgICB8CnwgMTk3NyAgIHwgMzAgICB8IDcwICAgfCAwICAgICAgfAp8IDE5ODAgICB8IDIwICAgfCA4MCAgIHwgMCAgICAgIHwKfCAxOTgzICAgfCAxNSAgIHwgODUgICB8IDAgICAgICB8CnwgMTk4NiAgIHwgMTAgICB8IDkwICAgfCAwICAgICAgfAp8IDE5ODkgICB8IDUgICAgfCA5NSAgIHwgMCAgICAgIHwKfCAxOTkyICAgfCAwICAgIHwgMTAwICB8IDAgICAgICB8CnwgMTk5NSAgIHwgMCAgICB8IDEwMCAgfCAwICAgICAgfAp8IDE5OTggICB8IDAgICAgfCAxMDAgIHwgMCAgICAgIHwKfCAyMDAxICAgfCAwICAgIHwgMTAwICB8IDAgICAgICB8CnwgMjAwNCAgIHwgMCAgICB8IDEwMCAgfCAwICAgICAgfAp8IDIwMDcgICB8IDAgICAgfCAxMDAgIHwgMCAgICAgIHwKfCAyMDEwICAgfCAwICAgIHwgMTAwICB8IDAgICAgICB8CnwgMjAxMyAgIHwgMCAgICB8IDEwMCAgfCAwICAgICAgfAp8IDIwMTYgICB8IDAgICAgfCAxMDAgIHwgMCAgICAgIHwKfCAyMDE5ICAgfCAwICAgIHwgMTAwICB8IDAgICAgICB8CgrotYTmlpnmnaXmupDvvJpOQ0PvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
55Sx5LqO5Zu+54mH5Lit55qE5pWw5o2u5LiN5a6M5pW077yM5peg5rOV55Sf5oiQ5pWw5o2u6KGo5qC844CC
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
fCDml6XmnJ8gfCDmr5vnjKrvvIjlhYMv5YWs5pak77yJIHwKfC0tLS0tLXwtLS0tLS0tLS0tLS18CnwgMjAwMS0xMC0wMSB8IDUuMCB8CnwgMjAwMi0wMS0wMSB8IDUuMCB8CnwgMjAwMi0wNC0wMSB8IDUuMCB8CnwgMjAwMi0wNy0wMSB8IDUuMCB8CnwgMjAwMi0xMC0wMSB8IDUuMCB8CnwgMjAwMy0wMS0wMSB8IDUuMCB8CnwgMjAwMy0wNC0wMSB8IDUuMCB8CnwgMjAwMy0wNy0wMSB8IDUuMCB8CnwgMjAwMy0xMC0wMSB8IDUuMCB8CnwgMjAwNC0wMS0wMSB8IDUuMCB8CnwgMjAwNC0wNC0wMSB8IDUuMCB8CnwgMjAwNC0wNy0wMSB8IDUuMCB8CnwgMjAwNC0xMC0wMSB8IDUuMCB8CnwgMjAwNS0wMS0wMSB8IDUuMCB8CnwgMjAwNS0wNC0wMSB8IDUuMCB8CnwgMjAwNS0wNy0wMSB8IDUuMCB8CnwgMjAwNS0xMC0wMSB8IDUuMCB8CnwgMjAwNi0wMS0wMSB8IDUuMCB8CnwgMjAwNi0wNC0wMSB8IDUuMCB8CnwgMjAwNi0wNy0wMSB8IDUuMCB8CnwgMjAwNi0xMC0wMSB8IDUuMCB8CnwgMjAwNy0wMS0wMSB8IDUuMCB8CnwgMjAwNy0wNC0wMSB8IDUuMCB8CnwgMjAwNy0wNy0wMSB8IDUuMCB8CnwgMjAwNy0xMC0wMSB8IDUuMCB8CnwgMjAwOC0wMS0wMSB8IDUuMCB8CnwgMjAwOC0wNC0wMSB8IDUuMCB8CnwgMjAwOC0wNy0wMSB8IDUuMCB8CnwgMjAwOC0xMC0wMSB8IDUuMCB8CnwgMjAwOS0wMS0wMSB8IDUuMCB8CnwgMjAwOS0wNC0wMSB8IDUuMCB8CnwgMjAwOS0wNy0wMSB8IDUuMCB8CnwgMjAwOS0xMC0wMSB8IDUuMCB8CnwgMjAxMC0wMS0wMSB8IDUuMCB8CnwgMjAxMC0wNC0wMSB8IDUuMCB8CnwgMjAxMC0wNy0wMSB8IDUuMCB8CnwgMjAxMC0xMC0wMSB8IDUuMCB8CnwgMjAxMS0wMS0wMSB8IDUuMCB8CnwgMjAxMS0wNC0wMSB8IDUuMCB8CnwgMjAxMS0wNy0wMSB8IDUuMCB8CnwgMjAxMS0xMC0wMSB8IDUuMCB8CnwgMjAxMi0wMS0wMSB8IDUuMCB8CnwgMjAxMi0wNC0wMSB8IDUuMCB8CnwgMjAxMi0wNy0wMSB8IDUuMCB8CnwgMjAxMi0xMC0wMSB8IDUuMCB8CnwgMjAxMy0wMS0wMSB8IDUuMCB8CnwgMjAxMy0wNC0wMSB8IDUuMCB8CnwgMjAxMy0wNy0wMSB8IDUuMCB8CnwgMjAxMy0xMC0wMSB8IDUuMCB8CnwgMjAxNC0wMS0wMSB8IDUuMCB8CnwgMjAxNC0wNC0wMSB8IDUuMCB8CnwgMjAxNC0wNy0wMSB8IDUuMCB8CnwgMjAxNC0xMC0wMSB8IDUuMCB8CnwgMjAxNS0wMS0wMSB8IDUuMCB8CnwgMjAxNS0wNC0wMSB8IDUuMCB8CnwgMjAxNS0wNy0wMSB8IDUuMCB8CnwgMjAxNS0xMC0wMSB8IDUuMCB8CnwgMjAxNi0wMS0wMSB8IDUuMCB8CnwgMjAxNi0wNC0wMSB8IDUuMCB8CnwgMjAxNi0wNy0wMSB8IDUuMCB8CnwgMjAxNi0xMC0wMSB8IDUuMCB8CnwgMjAxNy0wMS0wMSB8IDUuMCB8CnwgMjAxNy0wNC0wMSB8IDUuMCB8CnwgMjAxNy0wNy0wMSB8IDUuMCB8CnwgMjAxNy0xMC0wMSB8IDUuMCB8CnwgMjAxOC0wMS0wMSB8IDUuMCB8CnwgMjAxOC0wNC0wMSB8IDUuMCB8CnwgMjAxOC0wNy0wMSB8IDUuMCB8CnwgMjAxOC0xMC0wMSB8IDUuMCB8CnwgMjAxOS0wMS0wMSB8IDUuMCB8CnwgMjAxOS0wNC0wMSB8IDUuMCB8CnwgMjAxOS0wNy0wMSB8IDU=
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
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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39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40頁
fCDml6XmnJ8gfCDnmb3mnaHogonvvJrliY3kuInnuqfvvJrlnYfku7fvvJrkuK3lm73vvIjml6XvvIkgfCDllYblk4HnjKrvvJrlh7rmoI/lnYfku7fvvJrkuK3lm73vvIjml6XvvIkgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLXwKfCAyMDIzLTAyLTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyMy0wMy0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjMtMDQtMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDIzLTA1LTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyMy0wNi0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjMtMDctMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDIzLTA4LTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyMy0wOS0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjMtMTAtMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDIzLTExLTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyMy0xMi0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjQtMDEtMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDI0LTAyLTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyNC0wMy0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjQtMDQtMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDI0LTA1LTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyNC0wNi0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjQtMDctMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDI0LTA4LTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyNC0wOS0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjQtMTAtMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDI0LTExLTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyNC0xMi0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjUtMDEtMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDI1LTAyLTEwIHwgMjAuNSAgICAgICAgICAgICAgICAgICAgICAgIHwgMTUuMCAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAyNS0wMy0xMCB8IDIwLjUgICAgICAgICAgICAgICAgICAgICAgICB8IDE1LjAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjUtMDQtMTAgfCAyMC41ICAgICAgICAgICAgICAgICAgICAgICAgfCAxNS4wICAgICAgICAgICAgICAgICAgICAgIHwKCui1hOaWmeadpea6kO+8mumSouiBlOaVsOaNru+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41頁
fCDml6XmnJ8gfCDmlq3lpbbku5TnjKrku7fmoLzvvIjlhYMv5aS077yJIHwKfC0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS18CnwgMjAxOC0wOC0wMyB8IDUwMCB8CnwgMjAxOS0wMi0wMyB8IDYwMCB8CnwgMjAxOS0wOC0wMyB8IDcwMCB8CnwgMjAyMC0wMi0wMyB8IDE1MDAgfAp8IDIwMjAtMDgtMDMgfCAyNTAwIHwKfCAyMDIxLTAyLTAzIHwgMjAwMCB8CnwgMjAyMS0wOC0wMyB8IDEwMDAgfAp8IDIwMjItMDItMDMgfCA1MDAgfAp8IDIwMjItMDgtMDMgfCA2MDAgfAp8IDIwMjMtMDItMDMgfCA3MDAgfAp8IDIwMjMtMDgtMDMgfCA1MDAgfAp8IDIwMjQtMDItMDMgfCA2MDAgfAp8IDIwMjQtMDgtMDMgfCA3MDAgfAp8IDIwMjUtMDItMDMgfCA1MDAgfAoK6LWE5paZ5p2l5rqQ77ya6ZKi6IGU5pWw5o2u77yM5Zu95L+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42頁
fCDml6XmnJ8gfCDog73nuYHmr43njKrlrZjmoI8gfAp8LS0tLS0tfC0tLS0tLS0tLS18CnwgMjAxNeW5tDHmnIggfCA0LDAwMCB8CnwgMjAxNuW5tDHmnIggfCAzLDgwMCB8CnwgMjAxN+W5tDHmnIggfCAzLDUwMCB8CnwgMjAxOOW5tDHmnIggfCAzLDIwMCB8CnwgMjAxOeW5tDHmnIggfCAyLDgwMCB8CnwgMjAyMOW5tDHmnIggfCAyLDUwMCB8CnwgMjAyMeW5tDHmnIggfCA0LDAwMCB8CnwgMjAyMuW5tDHmnIggfCA0LDIwMCB8CnwgMjAyM+W5tDHmnIggfCA0LDEwMCB8CnwgMjAyNOW5tDHmnIggfCA0LDAwMCB8CnwgMjAyNeW5tDHmnIggfCAzLDkwMCB8CgrotYTmlpnmnaXmupDvvJrlhpzkuJrlhpzmnZHpg6jvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
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
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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45頁
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
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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
5Lul5LiL5piv5Zu+54mH5Lit55qE5pWw5o2u55Sf5oiQ55qE6KGo5qC877yaCgp8IOW5tOS7vSB8IENSMTAgfAp8LS0tLS0tfC0tLS0tLXwKfCAyMDE2QSB8IDUlICAgfAp8IDIwMThBIHwgOCUgICB8CnwgMjAxOUEgfCA5JSAgIHwKfCAyMDIwQSB8IDEyJSAgfAp8IDIwMjFBIHwgMTclICB8CnwgMjAyMkEgfCAyMCUgIHwKfCAyMDIzQSB8IDIzJSAgfAp8IDIwMjRBIHwgMjUlICB8CnwgMjAzNUUgfCA0NSUgIHwKCui1hOaWmeadpea6kO+8mldpbmTvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
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
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
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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54頁
fCDlsYLnuqcgICB8IOWGheWuuSAgICAgfAp8LS0tLS0tLS18LS0tLS0tLS0tLXwKfCDmm77npZbku6MgfCAgICAgICAgICB8Cnwg56WW5LujICAgfCAgICAgICAgICB8Cnwg54i25q+N5LujIHwgICAgICAgICAgfAp8IOWVhuWTgeS7oyB8ICAgICAgICAgIHwKfCDlsaDlrrAgICB8ICAgICAgICAgIHwKfCDmt7HliqDlt6UgfCAgICAgICAgICB8
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
fCDlubTku70gfCDnpr7kuLDmjqfogqHkvIHkuJrlsaDlrrDmgLvph4/vvIjkur/nvr3vvIkgfCB5b3kgfAp8LS0tfC0tLXwtLS18CnwgMjAxNCB8IDEuNSB8IC0gfAp8IDIwMTUgfCAyLjEgfCAtIHwKfCAyMDE2IHwgMi44IHwgLSB8CnwgMjAxNyB8IDMuOSB8IC0gfAp8IDIwMTggfCA0LjYgfCAtIHwKfCAyMDE5IHwgNS4yIHwgLSB8CnwgMjAyMCB8IDYuNCB8IC0gfAp8IDIwMjEgfCA2LjkgfCAtIHwKfCAyMDIyIHwgNy4yIHwgLSB8CnwgMjAyMyB8IDguMSB8IC0gfAp8IDIwMjQgfCA5LjIgfCAtIHwKCui1hOaWmeadpea6kO+8muWFrOWPuOWFrOWRiu+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56頁
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
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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
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
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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66頁
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
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
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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
5Lul5LiL5piv5qC55o2u5oKo5o+Q5L6b55qE5Zu+54mH5YaF5a6555Sf5oiQ55qE5pWw5o2u6KGo5qC877yM5bm25Zyo6KGo5qC85LiL5pa55bGV56S65LqG6LWE5paZ5p2l5rqQ77yaCgp8IOS4u+imgeS4muWKoSB8IOS4u+imgeS6p+WTgSB8IOe7j+iQpeaooeW8jyB8CnwgLS0tIHwgLS0tIHwgLS0tIHwKfCDppbLmlpkgfCDnjKrjgIHnpr3jgIHlj43liI3ppbLmlpkgfCDplIDllK7mqKHlvI86IOe7j+mUgCvnm7TplIA8YnI+5pW05L2T6L+Q6JCl5qih5byPOiDnoJTlj5Er6YeH6LStK+eUn+S6pyvplIDllK4r5pyN5YqhIHwKfCDogonnpr0gfCDogonpuKHliIblibLlk4HjgIHmr5vpuKEgfCDkuqfkuJrpk77mqKHlvI86IOa2teebluKAnOiCieenjem4oeWFu+auluOAgeWtteWMluOAgemlsuaWmeeUn+S6p+OAgeWVhuWTgeS7o+iCiem4oeWFu+auluOAgeiCiem4oeWxoOWusOWKoOW3peOAgeiwg+eQhuWTgeS4jueGn+mjn+a3seWKoOW3peKAneetieS4muWKoeeOr+iKgjxicj7llYblk4Hku6PogonpuKHlhbvmrpbmqKHlvI86IOWFrOWPuCvlpKflhpzlnLogfAp8IOeUn+eMqiB8IOiCpeeMquOAgeS7lOeMquOAgeenjeeMqiB8IOS6p+S4mumTvuaooeW8jzog5ra155uW4oCc5Y6f56eN54yq44CB56eN54yq44CB5LuU54yq44CB5ZWG5ZOB54yq4oCd5a6M5pW055qE55Sf54yq57mB6IKy5L2T57O7PGJyPuiCsuiCpeeMquWFu+auluaooeW8jzog5pS+5YW7K+WwkemHj+iHquWFuyB8CgrotYTmlpnmnaXmupDvvJrlhazlj7jlhazlkYrvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
絕對估值相對折現率和永續增長率的敏感性分析（元）_第72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73頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第74頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第75頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第76頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第77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78頁
絕對估值相對折現率和永續增長率的敏感性分析（元）_第79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80頁
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
所屬報告： 禾豐股份-公司研究報告-飼料、養殖、屠宰產業鏈一體化的優質企業-250514（42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