Page 44 - 陳威豪
P. 44
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
