您的当前位置：首页 > 行业数据 > WACC估值敏感性分析表（元/股）

WACC估值敏感性分析表（元/股）

行业数据

下载图片

原图定位

同报告图片

/ 4

PHRhYmxlPgogICAgPHRoZWFkPgogICAgICAgIDx0cj4KICAgICAgICAgICAgPHRoIHJvd3NwYW49IjIiPuawuOe7reWinumVv+eOhzwvdGg+CiAgICAgICAgICAgIDx0aCBjb2xzcGFuPSI4Ij5XQUNDPC90aD4KICAgICAgICA8L3RyPgogICAgICAgIDx0cj4KICAgICAgICAgICAgPHRkPjc1LjYxPC90ZD4KICAgICAgICAgICAgPHRkPjguNTYlPC90ZD4KICAgICAgICAgICAgPHRkPjguNzYlPC90ZD4KICAgICAgICAgICAgPHRkPjguOTYlPC90ZD4KICAgICAgICAgICAgPHRkPjkuMTYlPC90ZD4KICAgICAgICAgICAgPHRkPjkuMzYlPC90ZD4KICAgICAgICAgICAgPHRkPjkuNTYlPC90ZD4KICAgICAgICAgICAgPHRkPjkuNzYlPC90ZD4KICAgICAgICA8L3RyPgogICAgPC90aGVhZD4KICAgIDx0Ym9keT4KICAgICAgICA8dHI+CiAgICAgICAgICAgIDx0ZD4xLjkwJTwvdGQ+CiAgICAgICAgICAgIDx0ZD48L3RkPgogICAgICAgICAgICA8dGQ+NzguNDM8L3RkPgogICAgICAgICAgICA8dGQ+NzYuMDM8L3RkPgogICAgICAgICAgICA8dGQ+NzMuNzg8L3RkPgogICAgICAgICAgICA8dGQ+NzEuNjU8L3RkPgogICAgICAgICAgICA8dGQ+NjkuNjQ8L3RkPgogICAgICAgICAgICA8dGQ+NjcuNzM8L3RkPgogICAgICAgICAgICA8dGQ+NjUuOTM8L3RkPgogICAgICAgIDwvdHI+CiAgICAgICAgPHRyPgogICAgICAgICAgICA8dGQ+Mi4xMCU8L3RkPgogICAgICAgICAgICA8dGQ+PC90ZD4KICAgICAgICAgICAgPHRkPjc5Ljk4PC90ZD4KICAgICAgICAgICAgPHRkPjc3LjQ3PC90ZD4KICAgICAgICAgICAgPHRkPjc1LjEyPC90ZD4KICAgICAgICAgICAgPHRkPjcyLjg5PC90ZD4KICAgICAgICAgICAgPHRkPjcwLjgwPC90ZD4KICAgICAgICAgICAgPHRkPjY4LjgyPC90ZD4KICAgICAgICAgICAgPHRkPjY2Ljk1PC90ZD4KICAgICAgICA8L3RyPgogICAgICAgIDx0cj4KICAgICAgICAgICAgPHRkPjIuMzAlPC90ZD4KICAgICAgICAgICAgPHRkPjwvdGQ+CiAgICAgICAgICAgIDx0ZD44MS42NDwvdGQ+CiAgICAgICAgICAgIDx0ZD43OS4wMTwvdGQ+CiAgICAgICAgICAgIDx0ZD43Ni41NDwvdGQ+CiAgICAgICAgICAgIDx0ZD43NC4yMjwvdGQ+CiAgICAgICAgICAgIDx0ZD43Mi4wMzwvdGQ+CiAgICAgICAgICAgIDx0ZD42OS45NjwvdGQ+CiAgICAgICAgICAgIDx0ZD42OC4wMjwvdGQ+CiAgICAgICAgPC90cj4KICAgICAgICA8dHI+CiAgICAgICAgICAgIDx0ZD4yLjUwJTwvdGQ+CiAgICAgICAgICAgIDx0ZD48L3RkPgogICAgICAgICAgICA8dGQ+ODMuNDA8L3RkPgogICAgICAgICAgICA8dGQ+ODAuNjQ8L3RkPgogICAgICAgICAgICA8dGQ+NzguMDU8L3RkPgogICAgICAgICAgICA8dGQ+NzUuNjE8L3RkPgogICAgICAgICAgICA8dGQ+NzMuMzM8L3RkPgogICAgICAgICAgICA8dGQ+NzEuMTg8L3RkPgogICAgICAgICAgICA8dGQ+NjkuMTQ8L3RkPgogICAgICAgIDwvdHI+CiAgICAgICAgPHRyPgogICAgICAgICAgICA8dGQ+Mi43MCU8L3RkPgogICAgICAgICAgICA8dGQ+PC90ZD4KICAgICAgICAgICAgPHRkPjg1LjI5PC90ZD4KICAgICAgICAgICAgPHRkPjgyLjM3PC90ZD4KICAgICAgICAgICAgPHRkPjc5LjY1PC90ZD4KICAgICAgICAgICAgPHRkPjc3LjEwPC90ZD4KICAgICAgICAgICAgPHRkPjc0LjcxPC90ZD4KICAgICAgICAgICAgPHRkPjcyLjQ2PC90ZD4KICAgICAgICAgICAgPHRkPjcwLjM0PC90ZD4KICAgICAgICA8L3RyPgogICAgICAgIDx0cj4KICAgICAgICAgICAgPHRkPjIuOTAlPC90ZD4KICAgICAgICAgICAgPHRkPjwvdGQ+CiAgICAgICAgICAgIDx0ZD44Ny4zMDwvdGQ+CiAgICAgICAgICAgIDx0ZD44NC4yMzwvdGQ+CiAgICAgICAgICAgIDx0ZD44MS4zNjwvdGQ+CiAgICAgICAgICAgIDx0ZD43OC42ODwvdGQ+CiAgICAgICAgICAgIDx0ZD43Ni4xNzwvdGQ+CiAgICAgICAgICAgIDx0ZD43My44MTwvdGQ+CiAgICAgICAgICAgIDx0ZD43MS42MDwvdGQ+CiAgICAgICAgPC90cj4KICAgICAgICA8dHI+CiAgICAgICAgICAgIDx0ZD4zLjEwJTwvdGQ+CiAgICAgICAgICAgIDx0ZD48L3RkPgogICAgICAgICAgICA8dGQ+ODkuNDc8L3RkPgogICAgICAgICAgICA8dGQ+ODYuMjI8L3RkPgogICAgICAgICAgICA8dGQ+ODMuMTk8L3RkPgogICAgICAgICAgICA8dGQ+ODAuMzc8L3RkPgogICAgICAgICAgICA8dGQ+NzcuNzM8L3RkPgogICAgICAgICAgICA8dGQ+NzUuMjY8L3RkPgogICAgICAgICAgICA8dGQ+NzIuOTQ8L3RkPgogICAgICAgIDwvdHI+CiAgICA8L3Rib2R5Pgo8L3RhYmxlPgoK6LWE5paZ5p2l5rqQ77yaV2luZCwg5Lit5Zu96ZO25rKz6K+B5Yi456CU56m26Zmi

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