技术参数

No Data Found

标的行业分布

No Data Found

重组类型

No Data Found

主结论评估方法

No Data Found

折现率计算方法

一级行业样本数量增值率税后折现率CAPM折现率权益负债率特定风险报酬率静态PE承诺期动态PEPB利润承诺年数利润承诺覆盖率
农、林、牧、渔业3126.70%11.59%13.29%23.61%3.50%19.829.692.293.3336.67%
采矿业9193.87%9.71%12.15%44.64%2.00%9.9414.682.963.2250.11%
制造业153255.89%11.68%12.78%18.99%2.19%21.1012.123.393.1826.64%
电力、热力、燃气及水生产和供应业2399.47%8.91%11.77%61.91%1.51%17.1415.501.973.5727.60%
建筑业655.09%11.77%13.55%37.36%3.50%25.457.961.593.0038.00%
批发和零售业13135.04%11.78%12.61%12.76%2.60%19.4914.682.513.0019.00%
交通运输、仓储和邮政业461.29%7.06%7.28%-41.00%1.50%8.2717.311.523.0017.00%
信息传输、软件和信息技术服务业42559.14%12.59%13.00%5.46%2.38%19.5711.586.893.3930.34%
金融业246.51%83.561.41
房地产业4109.03%10.18%10.75%14.75%2.50%15.4718.011.103.0013.75%
租赁和商务服务业6419.20%12.05%13.30%14.10%3.42%13.2313.105.103.4023.83%
科学研究和技术服务业13286.85%12.56%12.74%12.23%2.78%27.5111.023.663.9030.21%
水利、环境和公共设施管理业9338.87%11.80%13.55%20.09%3.30%14.399.434.783.3836.50%
卫生和社会工作7954.24%11.63%11.78%8.55%2.82%19.3813.4810.543.5031.00%
文化、体育和娱乐业349.87%12.65%12.88%2.33%3.63%16.0811.021.544.0036.00%
汇总297289.67%11.65%12.71%18.86%2.34%20.2412.313.843.2928.61%

金证资产评估研究部根据上市公司公告整理,更新至2022年9月

No Data Found

金证资产评估研究部测算

No Data Found

金证资产评估研究部,更新至2021年

No Data Found

金证资产评估研究部,更新至2021年