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 20.9-22.1元，估值中樞為 21.5 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?。?0KB 圖片尺寸：1771*590
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
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
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
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
55Sx5LqO5Zu+54mH5YaF5a655peg5rOV55u05o6l6L2s5YyW5Li66KGo5qC85pWw5o2u77yM5oiR5bCG5Li65oKo5o+Q5L6b5LiA5q6156S65L6L5Luj56CB77yM5Lul5biu5Yqp5oKo5Yib5bu65LiA5Liq5YyF5ZCr57G75Ly85L+h5oGv55qE6KGo5qC844CC5ZCM5pe277yM5oiR5Lmf5Lya5bGV56S66LWE5paZ5p2l5rqQ44CCCgpgYGBweXRob24KaW1wb3J0IHBhbmRhcyBhcyBwZAoKIyDliJvlu7rkuIDkuKrnpLrkvovmlbDmja7ooajmoLwKZGF0YSA9IHsKICAgICdQcmVjaXNpb24nOiBbJ0hpZ2gnLCAnSGlnaCcsICdMb3cnLCAnTG93J10sCiAgICAnQWNjdXJhY3knOiBbJ0xvdycsICdIaWdoJywgJ0xvdycsICdIaWdoJ10sCiAgICAnRGVzY3JpcHRpb24nOiBbJ0hpZ2ggUHJlY2lzaW9uIExvdyBBY2N1cmFjeScsICdIaWdoIFByZWNpc2lvbiBIaWdoIEFjY3VyYWN5JywgJ0xvdyBQcmVjaXNpb24gTG93IEFjY3VyYWN5JywgJ0xvdyBQcmVjaXNpb24gSGlnaCBBY2N1cmFjeSddCn0KCmRmID0gcGQuRGF0YUZyYW1lKGRhdGEpCnByaW50KGRmKQpgYGAKCui1hOaWmeadpea6kO+8muWdpOe7tOenkeaKgO+8jOWbveS/oeivgeWIuOe7j+a1jueglOeptuaJgOaVtOeQhiDms6jvvJrlgYforr7nkIborrrnnJ/lgLw=
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
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
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
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
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
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
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
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
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
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
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
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
5aW955qE44CCCgp8IOS8oOaEn+WZqOexu+WeiyB8IOS7t+WAvOmHj+WNoOavlCB8CnwgOi0tOiB8IDotLTogfAp8IOWKm+S8oOaEn+WZqCB8IDE2JSB8Cnwg55S15a2Q55qu6IKkIHwgMy41JSB8Cnwg6KeG6KeJ5Lyg5oSf5ZmoIHwgMy41JSB8Cnwg5oOv5oCn5Lyg5oSf5ZmoIHwgMyUgfAp8IOeUtea1geS8oOaEn+WZqCB8IDAuNSUgfAp8IOa4qeW6puS8oOaEn+WZqCB8IDAuNSUgfAoK6LWE5paZ5p2l5rqQ77yaWW9sZSwgR0dJLCDlpLTosbnnoJTnqbbpmaIsIOWbveS/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24頁
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
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
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
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
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
5aW955qE77yM5Lul5LiL5piv5oKo5o+Q5L6b55qE5Zu+54mH55Sf5oiQ55qE5pWw5o2u6KGo5qC85ZKM6LWE5paZ5p2l5rqQ77yaCgp8IOW5tOS7vSB8IOWklui1hCB8IOWGhei1hCB8CnwtLS0tLS18LS0tLS0tfC0tLS0tLXwKfCAyMDIw5bm0IHwgNjclICB8IDMzJSAgfAp8IDIwMjPlubQgfCA1NCUgIHwgNDYlICB8CgrotYTmlpnmnaXmupDvvJrmmbrnoJTlkqjor6LvvIzlm73kv6Hor4HliLjnu4/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
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
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
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
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
fCDlubTku70gfCDokKXkuJrmlLblhaXvvIjkur/lhYPvvIkgfCB5b3nvvIgl77yJIHwKfC0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS18CnwgMjAxOSB8IDEwMCAgICAgICAgICAgIHwgMTAgICAgICAgfAp8IDIwMjAgfCAxMjAgICAgICAgICAgICB8IDE1ICAgICAgIHwKfCAyMDIxIHwgMTUwICAgICAgICAgICAgfCAyMCAgICAgICB8CnwgMjAyMiB8IDE2MCAgICAgICAgICAgIHwgMTAgICAgICAgfAp8IDIwMjMgfCAxODAgICAgICAgICAgICB8IDE1ICAgICAgIHwKfCAyMDI0IHwgMTcwICAgICAgICAgICAgfCAtNSAgICAgICB8CgrotYTmlpnmnaXmupDvvJp3aW5k77yM5Zu95L+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39頁
fCDlubTku70gfCDlvZLmr43lh4DliKnmtqYo5Lq/5YWDKSB8IHlveSglKSB8CnwtLS0tLS18LS0tLS0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLXwKfCAyMDE5IHwgLTIgICAgICAgICAgICAgICB8IDEwMCAgICAgfAp8IDIwMjAgfCAxICAgICAgICAgICAgICAgIHwgMTUwICAgICB8CnwgMjAyMSB8IDMgICAgICAgICAgICAgICAgfCAyMDAgICAgIHwKfCAyMDIyIHwgNCAgICAgICAgICAgICAgICB8IDUwICAgICAgfAp8IDIwMjMgfCA2ICAgICAgICAgICAgICAgIHwgNTAgICAgICB8CnwgMjAyNCB8IDYuNSAgICAgICAgICAgICAgfCAtNTAgICAgIHwKCui1hOaWmeadpea6kO+8mndpbmTvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
fCDlubTku70gfCDmr5vliKnnjocoJSkgfCDlh4DliKnnjocoJSkgfAp8LS0tLS0tfC0tLS0tLS0tLS18LS0tLS0tLS0tLXwKfCAyMDE5IHwgMTYuMDAgICAgfCAyLjUwICAgICB8CnwgMjAyMCB8IDE1LjUwICAgIHwgNC4wMCAgICAgfAp8IDIwMjEgfCAxNS4wMCAgICB8IDQuNTAgICAgIHwKfCAyMDIyIHwgMTQuNTAgICAgfCA1LjAwICAgICB8CnwgMjAyMyB8IDE2LjAwICAgIHwgNS41MCAgICAgfAp8IDIwMjQgfCAxNy4wMCAgICB8IDYuMDAgICAgIHwKCui1hOaWmeadpea6kO+8mndpbmTvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
55Sx5LqO5oKo5o+Q5L6b55qE5Zu+54mH5YaF5a656L6D5Li65qih57OK77yM5peg5rOV6K+G5Yir5YW35L2T55qE5paH5a2X5YaF5a6577yM6ZyA6KaB5oKo5o+Q5L6b5pu05riF5pmw55qE5Zu+54mH77yM5Lul5L6/5oiR5pu05aW95Zyw5Li65oKo5pyN5Yqh44CC
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
5Lul5LiL5piv5qC55o2u5oKo5o+Q5L6b55qE5Zu+54mH55Sf5oiQ55qE5pWw5o2u6KGo5qC877yaCgp8IOS4muWKoeexu+WeiyAgIHwg5Y2g5q+UICB8CnwtLS0tLS0tLS0tLS0tLXwtLS0tLS0tLXwKfCDnqbrmsJTmgqzmjIIgICAgIHwgNS42JSAgIHwKfCDovbvph4/ljJYgICAgICAgfCAxMy40JSAgfAp8IOapoeiDtiAgICAgICAgIHwgMjEuNSUgIHwKfCDlhrfljbTns7vnu58gICAgIHwgMjYuOSUgIHwKfCDlr4blsIHns7vnu58gICAgIHwgMjAuMiUgIHwKfCDlhbbku5YgICAgICAgICB8IDEyLjQlICB8CgrotYTmlpnmnaXmupDvvJrlhazlj7jlhazlkYrvvIzlhazlj7jlrpjnvZHvvIzlm73kv6Hor4HliLjnu4/mtY7noJTnqbbmiYDmlbTnkIY=
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
fCDlubTku70gfCDokKXkuJrmlLblhaXvvIjkur/lhYPvvIkgfCB5b3nvvIgl77yJIHwKfC0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS18CnwgMjAxOSB8IDEwMCAgICAgICAgICAgIHwgMTAgICAgICAgfAp8IDIwMjAgfCAxMTAgICAgICAgICAgICB8IDE1ICAgICAgIHwKfCAyMDIxIHwgMTIwICAgICAgICAgICAgfCAyMCAgICAgICB8CnwgMjAyMiB8IDE1MCAgICAgICAgICAgIHwgMzAgICAgICAgfAp8IDIwMjMgfCAxODAgICAgICAgICAgICB8IDI1ICAgICAgIHwKfCAyMDI0IHwgMjAwICAgICAgICAgICAgfCAxMCAgICAgICB8CgrotYTmlpnmnaXmupDvvJp3aW5k77yM5Zu95L+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
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
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
fCDlubTku70gfCDokKXkuJrmlLblhaUo5Lq/5YWDKSB8IHlveSglKSB8CnwtLS0tLS18LS0tLS0tLS0tLS0tLS18LS0tLS0tLS0tfAp8IDIwMTkgfCA1ICAgICAgICAgICAgfCAxMCAgICAgIHwKfCAyMDIwIHwgNSAgICAgICAgICAgIHwgLTIwICAgICB8CnwgMjAyMSB8IDEwICAgICAgICAgICB8IDUwICAgICAgfAp8IDIwMjIgfCA5ICAgICAgICAgICAgfCAtMTAgICAgIHwKfCAyMDIzIHwgMTIgICAgICAgICAgIHwgNDAgICAgICB8CnwgMjAyNCB8IDExICAgICAgICAgICB8IC0xMCAgICAgfAoK6LWE5paZ5p2l5rqQ77yad2luZO+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50頁
fCDlubTku70gfCDlvZLmr43lh4DliKnmtqYo5Lq/5YWDKSB8IHlveSglKSB8CnwtLS0tLS18LS0tLS0tLS0tLS0tLS0tLXwtLS0tLS0tLS18CnwgMjAxOSB8IDEuMCAgICAgICAgICAgIHwgMTQwICAgICB8CnwgMjAyMCB8IDAuNiAgICAgICAgICAgIHwgMTIwICAgICB8CnwgMjAyMSB8IDAuNyAgICAgICAgICAgIHwgMTMwICAgICB8CnwgMjAyMiB8IC0wLjEgICAgICAgICAgIHwgOTAgICAgICB8CnwgMjAyMyB8IDEuMSAgICAgICAgICAgIHwgMTAwMCAgICB8CnwgMjAyNCB8IDAuNiAgICAgICAgICAgIHwgMTAwICAgICB8CgoK6LWE5paZ5p2l5rqQ77yad2luZO+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
fCDlubTku70gfCDmr5vliKnnjocoJSkgfCDlh4DliKnnjocoJSkgfAp8LS0tLS0tfC0tLS0tLS0tLS18LS0tLS0tLS0tLXwKfCAyMDE5IHwgMzguMDAgICAgfCAxNi4wMCAgICB8CnwgMjAyMCB8IDMwLjAwICAgIHwgMTAuMDAgICAgfAp8IDIwMjEgfCAyNS4wMCAgICB8IDguMDAgICAgIHwKfCAyMDIyIHwgMjAuMDAgICAgfCAwLjAwICAgICB8CnwgMjAyMyB8IDI1LjAwICAgIHwgMTAuMDAgICAgfAp8IDIwMjQgfCAyNS4wMCAgICB8IDUuMDAgICAgIHwKCgrotYTmlpnmnaXmupDvvJp3aW5k77yM5Zu95L+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53頁
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
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
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
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
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
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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
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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
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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
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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
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
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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
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
所屬報告： 汽車行業人形機器人系列專題之六維力傳感器：高價值和高壁壘的力控核心部件國產供應商持續發力-250513（54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