文档内容
DCF Output
专业笔试助攻
名企付费内推
US$ mn
。
Disc unt Rate: 12.0%
Terminal EBITDA Multiple: 8.0 x
Terminal Value:
PV of Terminal Value: 2
Sum of PV of Cash Flows: 3
Enterprise Value: 4
Implied Equity Value: 5
。
c
mmon Shares: 1.000
Diluted Shares Outstanding:
。
Implied Share Price (Round t two decimal places, e.g. 12.05): 7 专业笔试助攻
名企付费内推