您的当前位置：首页 > 行业数据 > 根据FCFF估值法，对应目标价18.55元，按汇率计算为20.16港币

根据FCFF估值法，对应目标价18.55元，按汇率计算为20.16港币

行业数据

下载图片

原图定位

同报告图片

/ 4

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