图表内容
表6：FCFF敏感性分析
永续增长率/WACC
7.60%
8.10%
8.60%
9.10%
9.60%
10.10%
10.60%
1.50%
12.72
11.79
11.00
10.32
9.72
9.19
8.73
2.00%
13.38
12.33
11.44
10.68
10.02
9.45
8.95
2.50%
14.16
12.96
11.95
11.10
10.37
9.75
9.20
3.00%
15.12
13.71
12.55
11.59
10.78
10.08
9.48
3.50%
16.30
14.62
13.27
12.17
11.24
10.47
9.80
4.00%
17.82
15.76
14.15
12.85
11.80
10.91
10.17
4.50%
19.82
17.21
15.23
13.69
12.46
11.44
10.60
数据来源：Wind
HTI
