Page 43 - 陳威豪
P. 43

表  20 : STEPS  情境下  25%  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      9,675      10,755  12,071  11,482           12,823  14,226  15,694  17,229                70,679
                       L3
               WACC    L10  (15.36%)        8,785     10,535  12,753  15,587  16,145  19,634  23,719  28,494  34,064                            233,081

               WACC    L20  (8.68%)         8,785     11,183      14,369  18,641  20,496  26,456  33,926  43,261  54,896                        664,696






                                                   表  21 : SDS  情境下  25%  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     15,024     15,996      16,954     18,877     21,552     24,510      27,778     31,384     128,745
                       L3

               WACC    L10  (15.36%)       13,317     16,360     18,968      21,892     26,544     32,999     40,867      50,434     62,049     424,566

               WACC    L20  (8.68%)        13,317     17,366     21,371      26,182     33,696     44,466     58,452      76,571     99,995  1,210,769










                                                                                    33
   38   39   40   41   42   43   44   45   46   47   48