乐观
概率 30%
g=0.8%
WACC=6.6%
g∞=3.0%
合理价 ¥17.00
| 年 |
EPS 预测 |
折现因子 |
现值 PV |
| T+1 |
¥0.671 |
0.9377 |
¥0.629 |
| T+2 |
¥0.676 |
0.8793 |
¥0.594 |
| T+3 |
¥0.681 |
0.8245 |
¥0.562 |
| T+4 |
¥0.686 |
0.7732 |
¥0.531 |
| T+5 |
¥0.692 |
0.7250 |
¥0.502 |
| 预测期 PV 合计 |
¥2.818 |
| 永续值(T+5 末) |
÷(1+WACC)5 |
¥19.56 → ¥14.181 |
| 合理价 = 预测期 PV + 永续 PV |
¥17.00 |
中性
概率 50%
g=0.6%
WACC=7.1%
g∞=2.0%
合理价 ¥12.40
| 年 |
EPS 预测 |
折现因子 |
现值 PV |
| T+1 |
¥0.670 |
0.9333 |
¥0.625 |
| T+2 |
¥0.674 |
0.8711 |
¥0.587 |
| T+3 |
¥0.678 |
0.8130 |
¥0.551 |
| T+4 |
¥0.682 |
0.7588 |
¥0.517 |
| T+5 |
¥0.686 |
0.7083 |
¥0.486 |
| 预测期 PV 合计 |
¥2.766 |
| 永续值(T+5 末) |
÷(1+WACC)5 |
¥13.60 → ¥9.632 |
| 合理价 = 预测期 PV + 永续 PV |
¥12.40 |
悲观
概率 20%
g=0.3%
WACC=8.1%
g∞=0.5%
合理价 ¥8.68
| 年 |
EPS 预测 |
折现因子 |
现值 PV |
| T+1 |
¥0.668 |
0.9247 |
¥0.617 |
| T+2 |
¥0.670 |
0.8551 |
¥0.573 |
| T+3 |
¥0.672 |
0.7907 |
¥0.531 |
| T+4 |
¥0.674 |
0.7312 |
¥0.493 |
| T+5 |
¥0.676 |
0.6761 |
¥0.457 |
| 预测期 PV 合计 |
¥2.671 |
| 永续值(T+5 末) |
÷(1+WACC)5 |
¥8.89 → ¥6.007 |
| 合理价 = 预测期 PV + 永续 PV |
¥8.68 |
* 这是规则驱动的简化 DCF(常数增速 + Gordon 永续模型),用 EPS 代替 FCFE,适合做"估值参考区间"而非精确判断。
现金流类公司、亏损/周期股、银行/保险需慎用。