Page 30 - 陳威豪
P. 30
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
