|
| 在预期增长率为0-70%，要求回收期为1-10年情况下的市盈率 |
|
要 求
回收期 |
预期增长率 |
|
0 |
10 |
20 |
30 |
40 |
50 |
60 |
70 |
80 |
90 |
100 |
|
1 |
1 |
1.1 |
1.2 |
1.3 |
1.4 |
1.5 |
1.6 |
1.7 |
1.8 |
1.9 |
2.0 |
|
2 |
2 |
2.3 |
2.6 |
3.0 |
3.36 |
3.75 |
4.16 |
4.59 |
5.0 |
5.5 |
6.0 |
|
3 |
3 |
3.6 |
4.4 |
5.2 |
6.1 |
7.1 |
8.3 |
9.5 |
10.9 |
12.4 |
14.0 |
|
4 |
4 |
5.1 |
6.4 |
8.0 |
10.0 |
12.2 |
14.8 |
17.9 |
21.4 |
25.4 |
30.0 |
|
5 |
5 |
6.7 |
8.9 |
11.8 |
15.3 |
19.8 |
25.3 |
32.0 |
40.3 |
50.2 |
62.0 |
|
6 |
6 |
8.5 |
11.9 |
16.6 |
22.9 |
31.2 |
42.1 |
56.2 |
74.28 |
97.21 |
126.0 |
|
7 |
7 |
10.4 |
15.5 |
22.9 |
33.4 |
48.3 |
68.9 |
97.2 |
135.5 |
186.6 |
254.0 |
|
8 |
8 |
12.6 |
19.8 |
31.0 |
48.2 |
73.9 |
111.9 |
167.0 |
245.7 |
356.4 |
510.0 |
|
9 |
9 |
14.9 |
25.0 |
41.6 |
68.8 |
112.3 |
180.6 |
285.6 |
444.1 |
679.1 |
1022.0 |
|
10 |
10 |
17.5 |
31.2 |
55.4 |
97.7 |
170.0 |
290.5 |
487.2 |
801.1 |
129.2 |
2046.0 | |
| posted by tyt @ 2010-04-23 11:19:21 |
|
|
