并构目标企业价值评估

Finance-view1Finance-view2—“”“”“”—“”Finance-view3—/70%Finance-view4/……//……Finance-view570%+++=Finance-view6—Finance-view7Finance-view8Finance-view9—“”Finance-view10---------------------Finance-view11“”“”A2003200203---Finance-view12=+---+“”Finance-view13Finance-view14Finance-view15—Finance-view16ABCFinance-view17//EBIT/NOPLATROICFinance-view18Finance-view191231Finance-view20---1Finance-view21Finance-view22“”9899000102Finance-view23■1***A30%***A100%2***A19993“”■89610652394179493981348-64-3700001025Finance-view2412☺Finance-view25—Finance-view26Finance-view271---2---3---4---5---6—15“”Finance-view28—Finance-view29A51001790.8234.41505.16104.0040.341110.358.4888.05()10155520150213+757766737576800013515272543353327129007841790.8214332500“”“”Finance-view30Finance-view31A79005002003001/1000B97900500300800C101012A880%20%3249A7120A61840A52001001954A4240A31605A220007605A1Finance-view32—Finance-view33Finance-view34A500031221224—5560—70%Finance-view35—FCF“”Finance-view36++••••••••-•••++•••••••Finance-view37N12345WACCFinance-view38FCFFCF=-=+--FCFWACCFCFFCFFCFFCF+---=FCFNPVFinance-view39Finance-view40•••••P/E•••Finance-view41“”