Page 29 - 陳威豪
P. 29

表  11 : STEPS  情境下之各年度現金流量現值



                                            2022       2023        2024       2025       2026       2027       2028        2029       2030       2031~

               WACC (25.62%)                8,785      8,888      9,150      9,572       8,519      8,956      9,389      9,820      10,250      42,050
                       L3
               WACC    L10  (15.36%)        8,785      9,678      10,850  12,360  11,979           13,713  15,655  17,830  20,266               138,670

               WACC    L20  (8.68%)         8,785     10,273  12,224  14,782  15,207  18,478  22,392  27,070  32,660                            395,456






                                                            表  12 : SDS  情境下之各年度現金流量現值


                                             2022       2023       2024        2025       2026       2027       2028        2029       2030       2031~

                WACC (25.62%)               13,317     13,821     13,631     13,461      14,041     15,086     16,209      17,411     18,698      76,705
                       L3

                WACC   L10  (15.36%)        13,317     15,050     16,163     17,381      19,742     23,100     27,025     31,612      36,968     252,953

                WACC   L20  (8.68%)         13,317     15,976     18,211     20,787      25,062     31,127     38,655     47,994      59,576     721,367











                                                                                    25
   24   25   26   27   28   29   30   31   32   33   34