Page 38 - 陳威豪
P. 38
表 16 : STEPS 情境下 5% 市占率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 8,101 7,544 7,073 5,556 5,089 4,553 3,947 3,272 13,421
L3
WACC L10 (15.36%) 8,785 8,822 8,946 9,134 7,812 7,792 7,591 7,166 6,468 44,258
WACC L20 (8.68%) 8,785 9,364 10,079 10,923 9,917 10,500 10,857 10,879 10,424 126,216
表 17 : SDS 情境下 5% 市占率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 12,618 11,265 9,967 9,204 8,621 7,907 7,044 6,013 24,665
L3
WACC L10 (15.36%) 13,317 13,741 13,358 12,870 12,941 13,200 13,184 12,790 11,888 81,340
WACC L20 (8.68%) 13,317 14,585 15,051 15,392 16,429 17,787 18,858 19,418 19,157 231,964
30
