三个皮匠报告—— 严选型全行业研究报告分享下载平台,您的专属行业智库!
欢迎来到三个皮匠报告!
登录
帮助中心
首页
最新
研搜
BETA
合集
英文
会议
数据
财报库
政策库
自研报告
入驻
您的当前位置:
首页
>
行业数据
>
WACC计算关键假设及测算结果
WACC计算关键假设及测算结果
行业数据
下载Excel
下载图片
原图定位
图片属性
图片格式:PNG
图片大小:109KB
图片尺寸:1841*813
同报告图片
/
4
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
所属报告:
中远海运国际-港股公司研究报告-主业受益船舶更新周期高派息率构筑护城河-250710(22页).pdf
打包全文图表
相关数据
宏明电子加权平均资本成本计算(WACC)
fCDlj4LmlbDlkI3np7AgICAgIHwg5pWw5YC8ICAgfCDor7TmmI4gICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgIHwKfC0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS18Cnwg5peg6aOO6Zmp5pS255uK546HIHwgMS44NCUgIHwg5Y2B5bm05Zu95YC65pS255uK546HICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgIHwKfCDogqHnpajluILlnLrmuqLku7cgfCA2LjE4JSAgfCDmsqrmt7EzMDDkuIrluILku6XmnaXlubPlnYflubTljJbmlLbnm4rnjoflh4/ljYHlubTlm73lgLrmlLbnm4rnjocgICAgICAgICAgICAgICAgICAgICAgIHwKfCBCZXRh57O75pWwICAgICB8IDEuMzAgICB8IOWPr+avlOWFrOWPuOW5s+WdhyAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgIHwKfCDogqHmnYPmiJDmnKwgICAgIHwgOS44OSUgIHwg5qC55o2uQ0FQTeaooeWei++8jOWNs0tlPVJmK86yKihSbS1SZikgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgfAp8IOWAuuWKoeaIkOacrCAgICAgfCAzLjUwJSAgfCDotLfmrL7luILlnLrmiqXku7fliKnnjodMUFLvvJo15bm0ICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgfAp8IOi1hOS6p+i0n+WAuueOhyAgIHwgMzAlICAgIHwg5YiG5p6Q5biI5Yik5pat55qE6ZW/5pyf6LWE5pys57uT5p6EICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgfAp8IOacieaViOeojueOhyAgICAgfCAxNSUgICAgfCDlhazlj7jlsZ7kuo7pq5jmlrDmioDmnK/kvIHkuJrjgILlhazlj7jlj4rlrZDlhazlj7jpgILnlKjnmoTkvIHkuJrmiYDlvpfnqI7nqI7njofkuLoxNSUgICAgICAgICB8CnwgV0FDQyAgICAgICAgIHwgNy44MiUgIHwg5qC55o2uV0FDQ+WKoOadg+W5s+Wdh+i1hOacrOaIkOacrOWFrOW8j+iuoeeul+W+l+WHuiAgICAgICAgICAgICAgICAgICAgICAgICAgICAgICAgIHwKCui1hOaWmeadpea6kO+8mmlmaW5k77yM5YWs5Y+45YWs5ZGK77yM55Sz5LiH5a6P5rqQ56CU56m2
收藏
行业数据
2026-03-06
原图定位
查看详情
WACC计算关键假设及测算结果
fCDpobnnm64gICAgICAgICAgIHwg5pWw5YC8ICAgIHwKfC0tLS0tLS0tLS0tLS0tLS18LS0tLS0tLS0tfAp8IOaXoOmjjumZqeWIqeeOhyAgICAgfCAzLjQyJSAgIHwKfCDogqHnpajluILlnLrmuqLku7cgICB8IDUuMTElICAgfAp8IEJldGEgICAgICAgICAgIHwgMS4yMCAgICB8Cnwg6IKh5p2D5oiQ5pysKEtlKSAgIHwgOS41MyUgICB8Cnwg5ZCN5LmJ5YC65Yqh5oiQ5pysKEtkKXwgMy4wMCUgICB8Cnwg6LWE5Lqn6LSf5YC6546HICAgICB8IDQwLjAwJSAgfAp8IOacieaViOeojueOhyAgICAgICB8IDE1LjAwJSAgfAp8IFdBQ0MgICAgICAgICAgIHwgNy4xMCUgICB8CgrotYTmlpnmnaXmupDvvJp3aW5kLCDnlLPkuIflro/mupDnoJTnqbY=
收藏
行业数据
2026-03-06
原图定位
查看详情
WACC敏感性分析(股价,元)
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
收藏
行业数据
2026-01-06
原图定位
查看详情
WACC敏感性分析(股价,元)
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
收藏
行业数据
2025-12-05
原图定位
查看详情
WACC估值敏感性分析表(元/股)
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
收藏
行业数据
2025-10-28
原图定位
查看详情
WACC估值敏感性分析表(元/股)
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
收藏
行业数据
2025-09-30
原图定位
查看详情
WACC敏感性分析(股价,元)
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
收藏
行业数据
2025-09-16
原图定位
查看详情
WACC参数设置及计算过程
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
收藏
行业数据
2025-09-12
原图定位
查看详情
WACC估值敏感性分析表(元/股)
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
收藏
行业数据
2025-09-12
原图定位
查看详情
WACC计算关键假设及测算结果
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
收藏
行业数据
2025-08-20
原图定位
查看详情
DCF每股合理估值结果对永续增长率(TV)和加权平均资本成本(WACC)的敏感性分析
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
收藏
行业数据
2025-08-14
原图定位
查看详情
WACC计算关键假设及测算结果
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
收藏
行业数据
2025-07-28
原图定位
查看详情
WACC敏感性分析(股价,元)
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
收藏
行业数据
2025-07-25
原图定位
查看详情
绝对估值相对WACC和永续增长率的敏感性分析(元)
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
收藏
行业数据
2025-07-04
原图定位
查看详情
最新数据
全球全年龄段奶粉市场规模(亿美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球酸奶及发酵乳制品市场规模(亿美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球药用级益生菌市场规模(百万美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球益生菌膳食补充剂市场规模及增速
收藏
行业数据
2026-07-30
原图定位
查看详情
全球拥有AKK专利菌株的核心企业
收藏
行业数据
2026-07-30
原图定位
查看详情
考虑公司业绩稳定,创造自由现金流能力较强,且业务相近的可比公司较少,因此选取自有现金流模型(FCFF)进行绝对估值。
行业数据
原图定位
当前图表所属:
中远海运国际-港股公司研究报告-主业受益船舶更新周期高派息率构筑护城河-250710(22页).pdf
绝对估值结果
绝对估值关键假设
WACC计算关键假设及测算结果
核心参股公司中远佐敦盈利预测
下载图片或Excel,需升级至尊VIP会员或「预见者」VIP
立即去升级
客服
商务合作
小程序
服务号
回到顶部
折叠
微信扫码登录
微信扫码登录
双重福利,扫码领取!
关注公众号『三个皮匠报告』,免费领取报告
1.100+最新优质行业报告
2.每周免费精选报告分享
手机快捷登录
账号登录
记住密码
忘记密码?
验证即登录,未注册将自动创建账号
获取验证码
收不到验证码注意事项
登录代表您已阅读并同意
《三个皮匠服务条款》