您的当前位置：首页 > 行业数据 > DCF估值敏感性分析（合理区间：每股价值18.30-20.66元，股权价值20.44-23.07亿元）

DCF估值敏感性分析（合理区间：每股价值18.30-20.66元，股权价值20.44-23.07亿元）

行业数据

下载图片

原图定位

同报告图片

/ 4

DCF估值敏感性分析（合理区间：每股价值18.30-20.66元，股权价值20.44-23.07亿元）_第1页

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

DCF估值敏感性分析（合理区间：每股价值18.30-20.66元，股权价值20.44-23.07亿元）_第2页

DCF估值敏感性分析（合理区间：每股价值18.30-20.66元，股权价值20.44-23.07亿元）_第3页

DCF估值敏感性分析（合理区间：每股价值18.30-20.66元，股权价值20.44-23.07亿元）_第4页

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