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）
該絕對估值相對于權益資本成本 Ke 和永續增長率較為敏感，下表是公司絕對估值相對此兩因素變化的敏感性分析，得出公司絕對估值的股價區間在 30.56-32.47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?。?2KB 圖片尺寸：1771*596
同報告圖片
 / 34
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
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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3頁
5qC55o2u5Zu+54mH5Lit55qE5pWw5o2u77yM5Lul5LiL5piv6KGo5qC85b2i5byP55qE5pWw5o2u5bGV56S677yaCgp8IOW5tOS7vSB8IOmZhuS4iumjjueUtSAoTVcpIHwg5rW35LiK6aOO55S1IChNVykgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLS0tLS18LS0tLS0tLS0tLS0tLS0tLXwKfCAyMDE2IHwgMS45ICAgICAgICAgICAgfCAzLjggICAgICAgICAgICB8CnwgMjAxNyB8IDIuMSAgICAgICAgICAgIHwgMy43ICAgICAgICAgICAgfAp8IDIwMTggfCAyLjEgICAgICAgICAgICB8IDMuOCAgICAgICAgICAgIHwKfCAyMDE5IHwgMi40ICAgICAgICAgICAgfCA0LjIgICAgICAgICAgICB8CnwgMjAyMCB8IDIuNiAgICAgICAgICAgIHwgNC45ICAgICAgICAgICAgfAp8IDIwMjEgfCAzLjEgICAgICAgICAgICB8IDUuNiAgICAgICAgICAgIHwKfCAyMDIyIHwgNC4zICAgICAgICAgICAgfCA3LjQgICAgICAgICAgICB8CnwgMjAyMyB8IDUuNCAgICAgICAgICAgIHwgOS42ICAgICAgICAgICAgfAp8IDIwMjQgfCA1LjkgICAgICAgICAgICB8IDEwICAgICAgICAgICAgIHwKfCAyMDI1RXwgNyAgICAgICAgICAgICAgfCAxMS4yICAgICAgICAgICB8CnwgMjAyNkV8IDcuMyAgICAgICAgICAgIHwgMTMgICAgICAgICAgICAgfAp8IDIwMjdFfCA3LjUgICAgICAgICAgICB8IDEzLjYgICAgICAgICAgIHwKCui1hOaWmeadpea6kO+8mkNXRUHvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
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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
5qC55o2u5oKo5o+Q5L6b55qE5L+h5oGv77yM5Lul5LiL5piv5Li65oKo55Sf5oiQ55qE5pWw5o2u6KGo5qC877yaCgp8IOW5tOS7vSB8IOmZhuS4iu+8iEdX77yJIHwg5rW35LiK77yIR1fvvIkgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS18CnwgMjAyMiB8IDM0LjMgICAgICAgfCA4LjUgICAgICAgIHwKfCAyMDIzIHwgNTEuNSAgICAgICB8IDEyLjEgICAgICAgfAp8IDIwMjQgfCA4OC44ICAgICAgIHwgMTQuNiAgICAgICB8CgrotYTmlpnmnaXmupDvvJrpo47nlLXlpLTmnaHvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
fCDlubTku70gfCDnu7Tmlq/loZTmlq8gfCDopb/pl6jlrZDmrYznvo7po5IgfCDmganlvrcgfCDlm73lhoXkvIHkuJrlnYfku7cgfAp8LS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tLS18LS0tLS0tfC0tLS0tLS0tLS18CnwgMjAyMCB8IDgwMCAgICB8IDYwMCAgICAgIHwgNzAwICB8IDQwMCAgICAgIHwKfCAyMDIxIHwgODUwICAgIHwgNzAwICAgICAgfCA3NTAgIHwgMzUwICAgICAgfAp8IDIwMjIgfCA5MTMgICAgfCA4MDAgICAgICB8IDkwMCAgfCAzMDAgICAgICB8CnwgMjAyMyB8IDkxMyAgICB8IDgwNCAgICAgIHwgODAwICB8IDE4OCAgICAgIHw=
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
fCDlubTku70gfCDnu7Tmlq/loZTmlq8gfCDopb/pl6jlrZDmrYznvo7po5IgfCDlm73lhoXkvIHkuJrlnYfku7cgfAp8LS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tLS18LS0tLS0tLS0tLXwKfCAyMDIwIHwgMTIwMCB8IDEyMDAgfCA4MDAgfAp8IDIwMjEgfCAxMTAwIHwgMTE1MCB8IDcwMCB8CnwgMjAyMiB8IDExMDAgfCAxMzAwIHwgNjAwIHwKfCAyMDIzIHwgMTEzNCB8ICB8IDM3MyB8CgrotYTmlpnmnaXmupDvvJrlkITlhazlj7jlhazlkYrjgIHph4fmi5vnvZHvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
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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16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
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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
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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
fCDml6XmnJ8gfCDljZXlkKjlh4DliKnmtqbvvIjlhYMv5ZCo77yJIHwKfC0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS18CnwgMjAyMlExIHwgMjgwIHwKfCAyMDIyUTIgfCAyMjQgfAp8IDIwMjJRMyB8IDQ4MyB8CnwgMjAyMlE0IHwgMTE1MiB8CnwgMjAyM1ExIHwgMTEyMCB8CnwgMjAyM1EyIHwgMTIwOCB8CnwgMjAyM1EzIHwgNDk1IHwKfCAyMDIzUTQgfCA5NzAgfAp8IDIwMjRRMSB8IDk0MSB8CnwgMjAyNFEyIHwgNjg1IHwKfCAyMDI0UTMgfCA0NzYgfAoK6LWE5paZ5p2l5rqQ77ya5YWs5Y+45YWs5ZGK77yM5Zu95L+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23頁
fCDlm77niYcgfCDlhoXlrrkgfAp8LS0tLS0tfC0tLS0tLXwKfCDplLvpgKDlt6XoibrmtYHnqIsgfCDplLvljosg4oaSIOeDreWkhOeQhiDihpIg5py65Yqg5belIOKGkiDmtoLoo4UgfAp8IOmTuOmAoOW3peiJuua1geeoiyB8IOmTuOmAoOaIkOWeiyDihpIg5py65Yqg5belIOKGkiDmtoLoo4UgfAoK6LWE5paZ5p2l5rqQ77ya6YeR6Zu36IKh5Lu977yM5Zu95L+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24頁
fCDlubTku70gfCDplLvpgKDkuLvovbQgfCDpk7jpgKDkuLvovbQgfCDpk7jpgKDkuLvovbTljaDmr5QgfAp8LS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tLS18CnwgMjAyMSB8IDMwICAgICB8IDkgICAgICB8IDI0JSAgICAgIHwKfCAyMDIyIHwgMjkgICAgIHwgMTEgICAgIHwgMjYlICAgICAgfAp8IDIwMjMgfCAzNCAgICAgfCAxOSAgICAgfCAzNiUgICAgICB8CnwgMjAyNEV8IDMwICAgICB8IDE4ICAgICB8IDM4JSAgICAgIHwKfCAyMDI1RXwgMzIgICAgIHwgMjUgICAgIHwgNDQlICAgICAgfAp8IDIwMjZFfCAyOSAgICAgfCAyNiAgICAgfCA0OCUgICAgICB8CnwgMjAyN0V8IDI1ICAgICB8IDMxICAgICB8IDU1JSAgICAgIHwKCui1hOaWmeadpea6kO+8mkNXRUHjgIFHV0VD77yM5Zu95L+h6K+B5Yi457uP5rWO56CU56m25omA6aKE5rWL5LiO5pW055CG
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
5Lul5LiL5piv5o+Q5Y+W55qE5pWw5o2u5bm255Sf5oiQ55qE6KGo5qC877yaCgp8IOWItumAoOWVhiB8IOW4guWcuuS7veminSB8CnwgOi0tOiB8IDotLTogfAp8IOWNl+mrmOm9vyB8IDI5JSB8Cnwg5aiB6IO95p6BIHwgMjAlIHwKfCBaRiB8IDE3JSB8Cnwg5b635Yqb5L2zIHwgMTMlIHwKfCDlhbbku5YgfCAyMSUgfAoK6LWE5paZ5p2l5rqQ77yaQnJpbmttYW5u77yM5Zu95L+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
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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
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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
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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
5aW955qE77yM5Lul5LiL5piv5oKo5Zu+54mH5Lit55qE5pWw5o2u6KGo5qC877yaCgp8IOmhueebriAgICAgICAgICAgICB8IDIwMjMgfCAyMDI0IHwgMjAyNUUgfCAyMDI2RSB8IDIwMjdFIHwKfC0tLS0tLS0tLS0tLS0tLS0tLXwtLS0tLS18LS0tLS0tfC0tLS0tLS18LS0tLS0tLXwtLS0tLS0tfAp8IOiQpeS4muaUtuWFpSAgICAgICAgIHwgMzc4OCB8IDQwMDMgfCA1ODMwICB8IDY0MTIgIHwgNjYzOCAgfAp8IOiQpeS4muaIkOacrCAgICAgICAgIHwgMzIzMyB8IDMzMzggfCA0Nzg3ICB8IDUyMDUgIHwgNTMzNSAgfAp8IOmUgOWUrui0ueeUqCAgICAgICAgIHwgMjIgICB8IDI1ICAgfCAzNCAgICB8IDM1ICAgIHwgMzUgICAgfAp8IOeuoeeQhui0ueeUqCAgICAgICAgIHwgMTM1ICB8IDE2MiAgfCAxOTggICB8IDIxOCAgIHwgMjI2ICAgfAp8IOeglOWPkei0ueeUqCAgICAgICAgIHwgMTg3ICB8IDIxMSAgfCAyMzMgICB8IDI1NiAgIHwgMjU5ICAgfAp8IOi0ouWKoei0ueeUqCAgICAgICAgIHwgOTIgICB8IDEzNSAgfCAxNjAgICB8IDIxMCAgIHwgMjI1ICAgfAp8IOiQpeS4muWIqea2piAgICAgICAgIHwgMTM1ICB8IDE2NCAgfCA0MjMgICB8IDUwOSAgIHwgNTg0ICAgfAp8IOWIqea2puaAu+minSAgICAgICAgIHwgMTMxICB8IDE2MCAgfCA0MjcgICB8IDUxMyAgIHwgNTg4ICAgfAp8IOW9kuWxnuS6juavjeWFrOWPuOWHgOWIqea2piB8IDEwOSAgfCAxMTUgIHwgMzM3ICAgfCA0MDUgICB8IDQ2NCAgIHwKfCBFUFMgICAgICAgICAgICAgIHwgMC41MSB8IDAuNTQgfCAxLjU3ICB8IDEuODkgIHwgMi4xNyAgfAp8IFJPRSAgICAgICAgICAgICAgfCAzJSAgIHwgMyUgICB8IDklICAgIHwgMTAlICAgfCAxMCUgICB8CgrotYTmlpnmnaXmupDvvJpXaW5k77yM5Zu95L+h6K+B5Yi457uP5rWO56CU56m25omA5pW055CG5ZKM6aKE5rWL
所屬報告： 廣大特材-公司研究報告-風電鑄件迎來量價齊增齒輪箱業務進入收獲期-250425（30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