| 参数标准 |
| [Beta] |
| [无风险收益率] 一年定存利率(税前) |
| [市场收益率] 10年沪深指数平均收益 |
| [短期利率(%)] 1.50 |
| [长期利率(%)] 4.75 |
| [所得税率(%)] 25.00 |
| [债券调整系数] 2.00 |
wacc2020.xlsx
(532.06 KB, 需要: RMB 40 元)
| code | name | wacc2005 | wacc2006 | wacc2007 | wacc2008 | wacc2009 | wacc2010 | wacc2011 | wacc2012 | wacc2013 | wacc2014 | wacc2015 | wacc2016 | wacc2017 | wacc2018 | wacc2019 | wacc2020 |
| 600000 | 浦发银行 | 2.2500 | 2.5200 | 4.1400 | 2.2500 | 2.2500 | 2.7500 | 3.5000 | 3.0000 | 3.0000 | 2.7500 | 1.5000 | 1.5000 | 1.5000 | 1.5000 | 1.5000 | 1.5000 |
| 600004 | 白云机场 | 2.9268 | 2.6728 | 4.0659 | 2.3934 | 2.3195 | 2.7539 | 3.5385 | 2.9257 | 2.9978 | 2.7491 | 1.5005 | 1.5006 | 1.7275 | 1.7315 | 1.5919 | 1.5771 |
| 600006 | 东风汽车 | 2.2506 | 2.4387 | 3.8770 | 2.2726 | 2.2607 | 2.6171 | 3.0659 | 2.8361 | 2.8271 | 2.5980 | 1.6646 | 1.6920 | 1.7306 | 1.8148 | 1.7523 | 1.6729 |
| 600007 | 中国国贸 | 3.2780 | 2.4983 | 4.3171 | 3.4120 | 3.1013 | 3.8173 | 4.4313 | 3.8096 | 3.8072 | 3.2196 | 2.0421 | 2.1138 | 2.1506 | 2.3115 | 2.1140 | 2.3215 |
| 600008 | 首创股份 | 2.7952 | 2.6657 | 4.0706 | 2.9039 | 2.8892 | 3.3820 | 4.0876 | 3.5522 | 3.5913 | 3.2703 | 2.7943 | 3.3435 | 2.9935 | 3.9704 | 4.2936 | 4.1896 |


雷达卡





京公网安备 11010802022788号







